GUARANTORS OF SECURITIES | GUARANTORS OF SECURITIES Era Group’s payment obligations under the 7.750% Senior Notes are jointly and severally guaranteed by all of its existing 100% owned U.S. subsidiaries that guarantee the Revolving Credit Facility and any future U.S. subsidiaries that guarantee the Revolving Credit Facility or other material indebtedness Era Group may incur in the future (the “Guarantors”). All the Guarantors currently guarantee the Revolving Credit Facility, and the guarantees of the Guarantors are full and unconditional and joint and several. As a result of the agreement by the Guarantors to guarantee the 7.750% Senior Notes, the Company presents the following condensed consolidating balance sheets and statements of operations, comprehensive income and cash flows for Era Group (“Parent”), the Guarantors and the Company’s other subsidiaries (“Non-guarantors”). These statements should be read in conjunction with the accompanying consolidated financial statements and notes of the Company. Supplemental Condensed Consolidating Balance Sheet as of September 30, 2019 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands, except share data) ASSETS Current assets: Cash and cash equivalents $ 105,639 $ — $ 2,097 $ — $ 107,736 Receivables: Trade, operating, net of allowance for doubtful accounts of $176 — 24,779 6,533 — 31,312 Trade, dry-leasing — 5,864 — — 5,864 Tax receivable — 10 2,695 — 2,705 Other — 11,305 262 — 11,567 Inventories, net — 20,784 42 — 20,826 Prepaid expenses 565 2,046 240 — 2,851 Total current assets 106,204 64,788 11,869 — 182,861 Property and equipment — 884,816 16,764 — 901,580 Accumulated depreciation — (330,543 ) (4,187 ) — (334,730 ) Property and equipment, net — 554,273 12,577 — 566,850 Operating lease right-of-use — 8,095 1,812 — 9,907 Investments in consolidated subsidiaries 183,226 — — (183,226 ) — Intangible assets — — 1,094 — 1,094 Deferred income taxes 12,774 — — (12,774 ) — Intercompany receivables 294,405 — 47 (294,452 ) — Other assets 815 5,145 403 — 6,363 Total assets $ 597,424 $ 632,301 $ 27,802 $ (490,452 ) $ 767,075 LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable and accrued expenses $ 134 $ 10,247 $ 1,559 $ — $ 11,940 Accrued wages and benefits 32 7,216 1,712 — 8,960 Accrued interest 3,261 60 — — 3,321 Accrued income taxes 2,922 10 13 — 2,945 Accrued other taxes — 1,693 293 — 1,986 Accrued contingencies — — 548 — 548 Current portion of long-term debt — 1,663 182 — 1,845 Other current liabilities 885 1,585 381 — 2,851 Total current liabilities 7,234 22,474 4,688 — 34,396 Long-term debt 133,662 25,069 — — 158,731 Deferred income taxes — 116,968 1,246 (12,774 ) 105,440 Intercompany payables — 231,203 63,271 (294,474 ) — Operating lease liabilities — 6,731 1,435 — 8,166 Other liabilities — 850 — — 850 Total liabilities 140,896 403,295 70,640 (307,248 ) 307,583 Redeemable noncontrolling interest — 3 2,942 — 2,945 Equity: Common stock, $0.01 par value, 60,000,000 shares authorized; 21,288,619 outstanding, exclusive of treasury shares 224 — — — 224 Additional paid-in capital 451,104 100,307 4,561 (104,869 ) 451,103 Retained earnings 15,352 128,696 (50,341 ) (78,335 ) 15,372 Treasury shares, at cost, 1,149,820 shares (10,152 ) — — — (10,152 ) Total equity 456,528 229,003 (45,780 ) (183,204 ) 456,547 Total liabilities, redeemable noncontrolling interest and stockholders’ equity $ 597,424 $ 632,301 $ 27,802 $ (490,452 ) $ 767,075 Supplemental Condensed Consolidating Balance Sheet as of December 31, 2018 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands, except share data) ASSETS Current assets: Cash and cash equivalents $ 48,396 $ — $ 2,357 $ — $ 50,753 Receivables: Trade, operating, net of allowance for doubtful accounts of $261 — 27,509 5,797 — 33,306 Trade, dry-leasing — 3,803 — — 3,803 Tax receivables — 6 3,181 — 3,187 Other — 1,949 394 — 2,343 Inventories, net — 20,633 40 — 20,673 Prepaid expenses 398 1,219 190 — 1,807 Total current assets 48,794 55,119 11,959 — 115,872 Property and equipment — 900,611 16,550 — 917,161 Accumulated depreciation — (314,567 ) (3,400 ) — (317,967 ) Net property and equipment — 586,044 13,150 — 599,194 Equity investments and advances — 27,112 — — 27,112 Investments in consolidated subsidiaries 172,950 — — (172,950 ) — Intangible assets — — 1,107 — 1,107 Deferred income taxes 9,904 — — (9,904 ) — Intercompany receivables 366,541 — — (366,541 ) — Other assets 1,251 20,231 96 — 21,578 Total assets $ 599,440 $ 688,506 $ 26,312 $ (549,395 ) $ 764,863 LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable and accrued expenses $ 136 $ 11,357 $ 1,668 $ — $ 13,161 Accrued wages and benefits 43 7,743 1,481 — 9,267 Accrued interest 500 69 — — 569 Accrued income taxes 918 6 49 — 973 Accrued other taxes — 768 500 — 1,268 Accrued contingencies — — 630 — 630 Current portion of long-term debt — 1,663 395 — 2,058 Other current liabilities 647 220 11 — 878 Total current liabilities 2,244 21,826 4,734 — 28,804 Long-term debt 133,900 26,317 — — 160,217 Deferred income taxes — 117,015 1,245 (9,903 ) 108,357 Intercompany payables — 310,727 55,847 (366,574 ) — Other liabilities — 720 27 — 747 Total liabilities 136,144 476,605 61,853 (376,477 ) 298,125 Redeemable noncontrolling interest — 3 3,299 — 3,302 Equity: Common stock, $0.01 par value, 60,000,000 shares authorized; 21,765,404 shares outstanding, exclusive of treasury shares 219 — — — 219 Additional paid-in capital 447,299 100,306 4,562 (104,869 ) 447,298 Retained earnings 18,254 111,482 (43,402 ) (68,049 ) 18,285 Treasury shares, at cost, 156,737 shares (2,476 ) — — — (2,476 ) Accumulated other comprehensive income, net of tax — 110 — — 110 Total equity 463,296 211,898 (38,840 ) (172,918 ) 463,436 Total liabilities, redeemable noncontrolling interest and stockholders’ equity $ 599,440 $ 688,506 $ 26,312 $ (549,395 ) $ 764,863 Supplemental Condensed Consolidating Statements of Operations for the Three Months Ended September 30, 2019 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Revenues $ — $ 53,633 $ 14,681 $ (9,405 ) $ 58,909 Costs and expenses: Operating — 32,926 16,001 (9,405 ) 39,522 Administrative and general 1,025 7,177 940 — 9,142 Depreciation — 9,100 212 — 9,312 Total costs and expenses 1,025 49,203 17,153 (9,405 ) 57,976 Gains on asset dispositions, net — 754 — — 754 Operating income (loss) (1,025 ) 5,184 (2,472 ) — 1,687 Other income (expense): Interest income 492 444 20 — 956 Interest expense (3,263 ) (193 ) (8 ) — (3,464 ) Foreign currency gains, net (81 ) (104 ) (533 ) — (718 ) Other, net (4 ) 5 (6 ) — (5 ) Total other income (expense) (2,856 ) 152 (527 ) — (3,231 ) Income (loss) before income taxes and equity earnings (3,881 ) 5,336 (2,999 ) — (1,544 ) Income tax (benefit) expense (432 ) 947 — — 515 Income (loss) before equity earnings (3,449 ) 4,389 (2,999 ) — (2,059 ) Equity in earnings (losses) of subsidiaries 1,541 — — (1,541 ) — Net income (loss) (1,908 ) 4,389 (2,999 ) (1,541 ) (2,059 ) Net loss attributable to noncontrolling interest in subsidiary — — 149 — 149 Net income (loss) attributable to Era Group Inc. $ (1,908 ) $ 4,389 $ (2,850 ) $ (1,541 ) $ (1,910 ) Supplemental Condensed Consolidating Statements of Operations for the Three Months Ended September 30, 2018 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Revenues $ — $ 48,631 $ 13,623 $ (7,644 ) $ 54,610 Costs and expenses: Operating — 29,888 14,302 (7,677 ) 36,513 Administrative and general 901 6,957 979 — 8,837 Depreciation — 9,316 225 — 9,541 Total costs and expenses 901 46,161 15,506 (7,677 ) 54,891 Losses on asset dispositions, net — (148 ) — — (148 ) Litigation settlement proceeds 42,000 — — — 42,000 Operating income (loss) loss 41,099 2,322 (1,883 ) 33 41,571 Other income (expense): Interest income 171 448 113 — 732 Interest expense (3,330 ) (204 ) (15 ) — (3,549 ) Foreign currency losses, net (10 ) (16 ) (68 ) — (94 ) Other, net — 21 (6 ) — 15 Total other income (expense) (3,169 ) 249 24 — (2,896 ) Income (loss) before income taxes and equity earnings 37,930 2,571 (1,859 ) 33 38,675 Income tax expense 3,928 3,933 — — 7,861 Income (loss) before equity earnings 34,002 (1,362 ) (1,859 ) 33 30,814 Equity in earnings (losses) of subsidiaries (2,747 ) 465 — 2,747 465 Net income (loss) 31,255 (897 ) (1,859 ) 2,780 31,279 Net loss attributable to noncontrolling interest in subsidiary — — 10 — 10 Net income (loss) attributable to Era Group Inc. $ 31,255 $ (897 ) $ (1,849 ) $ 2,780 $ 31,289 Supplemental Condensed Consolidating Statements of Operations for the Nine Months Ended September 30, 2019 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Revenues $ — $ 148,992 $ 42,835 $ (26,145 ) $ 165,682 Costs and expenses: Operating — 94,977 46,195 (26,134 ) 115,038 Administrative and general 4,009 20,135 2,768 — 26,912 Depreciation — 27,572 710 — 28,282 Total costs and expenses 4,009 142,684 49,673 (26,134 ) 170,232 Gains on asset dispositions, net — 562 — — 562 Operating income (loss) (4,009 ) 6,870 (6,838 ) (11 ) (3,988 ) Other income (expense): Interest income 1,135 1,423 84 — 2,642 Interest expense (9,721 ) (614 ) (22 ) — (10,357 ) Loss on sale of investments (569 ) — — — (569 ) Foreign currency gains, net (93 ) 15 (496 ) — (574 ) Loss on debt extinguishment (13 ) — — — (13 ) Other, net (20 ) 16 (21 ) — (25 ) Total other income (expense) (9,281 ) 840 (455 ) — (8,896 ) Income (loss) before income taxes and equity earnings (13,290 ) 7,710 (7,293 ) (11 ) (12,884 ) Income tax expense (benefit) (114 ) 435 — — 321 Income (loss) before equity earnings (13,176 ) 7,275 (7,293 ) (11 ) (13,205 ) Equity in earnings (losses) of subsidiaries 10,275 9,935 — (10,275 ) 9,935 Net income (loss) (2,901 ) 17,210 (7,293 ) (10,286 ) (3,270 ) Net loss attributable to noncontrolling interest in subsidiary — — 357 — 357 Net income (loss) attributable to Era Group Inc. $ (2,901 ) $ 17,210 $ (6,936 ) $ (10,286 ) $ (2,913 ) Supplemental Condensed Consolidating Statements of Operations for the Nine Months Ended September 30, 2018 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Revenues $ — $ 148,512 $ 42,252 $ (21,104 ) $ 169,660 Costs and expenses: Operating — 92,317 43,325 (21,137 ) 114,505 Administrative and general 14,087 18,182 3,445 — 35,714 Depreciation — 29,283 728 — 30,011 Total costs and expenses 14,087 139,782 47,498 (21,137 ) 180,230 Gains on asset dispositions, net — 2,269 — — 2,269 Litigation settlement proceeds 42,000 — — — 42,000 Operating income (loss) 27,913 10,999 (5,246 ) 33 33,699 Other income (expense): Interest income 180 878 166 — 1,224 Interest expense (10,925 ) (595 ) (126 ) — (11,646 ) Foreign currency losses, net (66 ) (141 ) (888 ) — (1,095 ) Gain on debt extinguishment — — 175 — 175 Other, net — 31 (10 ) — 21 Total other income (expense) (10,811 ) 173 (683 ) — (11,321 ) Income (loss) before income taxes and equity earnings 17,102 11,172 (5,929 ) 33 22,378 Income tax benefit 1,075 3,474 — — 4,549 Income (loss) before equity earnings 16,027 7,698 (5,929 ) 33 17,829 Equity in earnings (losses) of subsidiaries 3,655 1,577 — (3,655 ) 1,577 Net income (loss) 19,682 9,275 (5,929 ) (3,622 ) 19,406 Net loss attributable to noncontrolling interest in subsidiary — — 310 — 310 Net income (loss) attributable to Era Group Inc. $ 19,682 $ 9,275 $ (5,619 ) $ (3,622 ) $ 19,716 Supplemental Condensed Consolidating Statements of Comprehensive Income for the Three Months Ended September 30, 2019 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net income (loss) $ (1,908 ) $ 4,389 $ (2,999 ) $ (1,541 ) $ (2,059 ) Comprehensive income (loss) (1,908 ) 4,389 (2,999 ) (1,541 ) (2,059 ) Comprehensive loss attributable to noncontrolling interest in subsidiary — — 149 — 149 Comprehensive income (loss) attributable to Era Group Inc. $ (1,908 ) $ 4,389 $ (2,850 ) $ (1,541 ) $ (1,910 ) Supplemental Condensed Consolidating Statements of Comprehensive Income for the Three Months Ended September 30, 2018 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net income (loss) $ 31,255 $ (897 ) $ (1,859 ) $ 2,780 $ 31,279 Comprehensive income (loss) 31,255 (897 ) (1,859 ) 2,780 31,279 Comprehensive loss attributable to noncontrolling interest in subsidiary — — 10 — 10 Comprehensive income (loss) attributable to Era Group Inc. $ 31,255 $ (897 ) $ (1,849 ) $ 2,780 $ 31,289 Supplemental Condensed Consolidating Statements of Comprehensive Income for the Nine Months Ended September 30, 2019 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net income (loss) $ (2,901 ) $ 17,210 $ (7,293 ) $ (10,286 ) $ (3,270 ) Other comprehensive loss: Foreign currency translation adjustments — (110 ) — — (110 ) Total other comprehensive loss — (110 ) — — (110 ) Comprehensive income (loss) (2,901 ) 17,100 (7,293 ) (10,286 ) (3,380 ) Comprehensive loss attributable to noncontrolling interest in subsidiary — — 357 — 357 Comprehensive income (loss) attributable to Era Group Inc. $ (2,901 ) $ 17,100 $ (6,936 ) $ (10,286 ) $ (3,023 ) Supplemental Condensed Consolidating Statements of Comprehensive Income for the Nine Months Ended September 30, 2018 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net income (loss) $ 19,682 $ 9,275 $ (5,929 ) $ (3,622 ) $ 19,406 Other comprehensive loss: Foreign currency translation adjustments — (5 ) — — (5 ) Total other comprehensive loss — (5 ) — — (5 ) Comprehensive income (loss) 19,682 9,270 (5,929 ) (3,622 ) 19,401 Comprehensive loss attributable to noncontrolling interest in subsidiary — — 310 — 310 Comprehensive income (loss) attributable to Era Group Inc. $ 19,682 $ 9,270 $ (5,619 ) $ (3,622 ) $ 19,711 Supplemental Condensed Consolidating Statements of Cash Flows for the Nine Months Ended September 30, 2019 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net cash provided by (used in) operating activities $ 66,231 $ (46,413 ) $ 27 $ — $ 19,845 Cash flows from investing activities: Purchases of property and equipment — (5,056 ) (112 ) — (5,168 ) Proceeds from disposition of property and equipment — 9,252 — — 9,252 Purchase of investments (5,000 ) — — — (5,000 ) Proceeds from sale of investments 4,430 — — — 4,430 Proceeds from sale of equity investees — 34,712 — — 34,712 Principal payments on notes due from equity investees — 2,334 — — 2,334 Principal payments on third party notes receivable — 5,340 — — 5,340 Net cash provided by (used in) investing activities (570 ) 46,582 (112 ) — 45,900 Cash flows from financing activities: Payments on long-term debt — (1,246 ) (212 ) — (1,458 ) Extinguishment of long-term debt (740 ) — — — (740 ) Proceeds from share award plans — — — 1,077 1,077 Purchase of treasury shares (7,676 ) — — — (7,676 ) Borrowings and repayments of intercompany debt — 1,077 — (1,077 ) — Net cash used in financing activities (8,416 ) (169 ) (212 ) — (8,797 ) Effects of exchange rate changes on cash and cash equivalents — — 35 — 35 Net increase (decrease) in cash and cash equivalents 57,245 — (262 ) — 56,983 Cash, cash equivalents and restricted cash, beginning of period 48,396 — 2,357 — 50,753 Cash, cash equivalents and restricted cash, end of period $ 105,641 $ — $ 2,095 $ — $ 107,736 Supplemental Condensed Consolidating Statements of Cash Flows for the Nine Months Ended September 30, 2018 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net cash provided by operating activities $ 35,550 $ 13,319 $ 1,483 $ — $ 50,352 Cash flows from investing activities: Purchases of property and equipment — (7,461 ) (225 ) — (7,686 ) Proceeds from disposition of property and equipment — 29,520 — — 29,520 Dividends received from equity investees — 1,000 — — 1,000 Principal payments on notes due from equity investees — 401 — — 401 Principal payments on third party notes receivable — 620 — — 620 Net cash provided by (used in) investing activities — 24,080 (225 ) — 23,855 Cash flows from financing activities: Long-term debt issuance costs — — — (1,295 ) (1,295 ) Payments on long-term debt — (1,247 ) (2,315 ) (39,000 ) (42,562 ) Proceeds from share award plans — — — 893 893 Borrowings and repayments of intercompany debt — (39,402 ) — 39,402 — Net cash used in financing activities — (40,649 ) (2,315 ) — (42,964 ) Effects of exchange rate changes on cash and cash equivalents — — (445 ) — (445 ) Net increase (decrease) in cash and cash equivalents 35,550 (3,250 ) (1,502 ) — 30,798 Cash, cash equivalents and restricted cash, beginning of period 10,800 3,250 2,783 — 16,833 Cash, cash equivalents and restricted cash, end of period $ 46,350 $ — $ 1,281 $ — $ 47,631 |