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 March 31, 2020 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands, except share data) ASSETS Current assets: Cash and cash equivalents $ 111,654 $ — $ 1,864 $ — $ 113,518 Receivables: Trade, operating, net of allowance for doubtful accounts — 28,738 5,364 — 34,102 Trade, dry-leasing — 5,754 — — 5,754 Tax receivable — 2 2,157 — 2,159 Other — 14,594 412 — 15,006 Inventories, net — 19,927 14 — 19,941 Prepaid expenses 991 2,108 313 — 3,412 Total current assets 112,645 71,123 10,124 — 193,892 Property and equipment — 876,767 16,818 — 893,585 Accumulated depreciation — (340,873 ) (4,584 ) — (345,457 ) Property and equipment, net — 535,894 12,234 — 548,128 Operating lease right-of-use — 7,526 1,146 — 8,672 Investments in consolidated subsidiaries 189,347 — — (189,347 ) — Intangible assets — — 92 — 92 Deferred income taxes 11,711 — — (11,711 ) — Intercompany receivables 285,926 — — (285,926 ) — Other assets 524 873 329 — 1,726 Total assets $ 600,153 $ 615,416 $ 23,925 $ (486,984 ) $ 752,510 LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable and accrued expenses $ 1,239 $ 10,078 $ 1,158 $ — $ 12,475 Accrued wages and benefits 625 4,767 1,173 — 6,565 Accrued interest 3,259 50 — — 3,309 Accrued income taxes 2,273 — 24 — 2,297 Accrued other taxes — 1,201 338 — 1,539 Accrued contingencies — — 701 — 701 Current portion of long-term debt — 17,901 — — 17,901 Other current liabilities 1,126 1,904 280 — 3,310 Total current liabilities 8,522 35,901 3,674 — 48,097 Long-term debt 142,004 — — — 142,004 Deferred income taxes — 112,788 907 (11,711 ) 101,984 Intercompany payables — 220,529 65,417 (285,946 ) — Operating lease liabilities — 6,219 884 — 7,103 Deferred gains and other liabilities — 920 — — 920 Total liabilities 150,526 376,357 70,882 (297,657 ) 300,108 Redeemable noncontrolling interest — — 2,752 — 2,752 Equity: Common stock, $0.01 par value, 60,000,000 shares authorized; 21,756,272 outstanding, exclusive of treasury shares 230 — — — 230 Additional paid-in capital 452,703 100,306 4,562 (104,870 ) 452,701 Retained earnings 7,438 138,753 (54,271 ) (84,457 ) 7,463 Treasury shares, at cost, 1,236,282 shares (10,744 ) — — — (10,744 ) Total equity 449,627 239,059 (49,709 ) (189,327 ) 449,650 Total liabilities, redeemable noncontrolling interest and stockholders’ equity $ 600,153 $ 615,416 $ 23,925 $ (486,984 ) $ 752,510 Supplemental Condensed Consolidating Balance Sheet as of December 31, 2019 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands, except share data) ASSETS Current assets: Cash and cash equivalents $ 114,965 $ — $ 2,401 $ — $ 117,366 Receivables: Trade, operating, net of allowance for doubtful accounts — 27,230 5,500 — 32,730 Trade, dry leasing — 5,234 — — 5,234 Tax receivables — 2 2,858 — 2,860 Other — 15,136 285 — 15,421 Inventories, net — 20,019 47 — 20,066 Prepaid expenses 488 1,480 216 — 2,184 Total current assets 115,453 69,101 11,307 — 195,861 Property and equipment — 878,281 16,782 — 895,063 Accumulated depreciation — (333,788 ) (4,376 ) — (338,164 ) Property and equipment, net — 544,493 12,406 — 556,899 Operating lease right-of-use — 7,694 1,774 — 9,468 Investments in consolidated subsidiaries 190,142 — — (190,142 ) — Intangible assets — — 96 — 96 Deferred income taxes 9,909 — — (9,909 ) — Intercompany receivables 288,023 — — (288,023 ) — Other assets 670 1,082 439 — 2,191 Total assets $ 604,197 $ 622,370 $ 26,022 $ (488,074 ) $ 764,515 LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable and accrued expenses $ 405 $ 10,937 $ 1,581 $ — $ 12,923 Accrued wages and benefits 122 9,065 1,367 — 10,554 Accrued interest 468 52 — — 520 Accrued income taxes 3,595 1 16 — 3,612 Accrued other taxes — 487 450 — 937 Accrued contingencies — — 598 — 598 Current portion of long-term debt — 18,317 — — 18,317 Other current liabilities 1,053 1,866 396 — 3,315 Total current liabilities 5,643 40,725 4,408 — 50,776 Long-term debt 141,832 — — — 141,832 Deferred income taxes — 112,795 907 (9,909 ) 103,793 Intercompany payables — 225,341 62,702 (288,043 ) — Operating lease liabilities — 6,434 1,381 — 7,815 Deferred gains and other liabilities — 745 — — 745 Total liabilities 147,475 386,040 69,398 (297,952 ) 304,961 Redeemable noncontrolling interest — — 2,812 — 2,812 Equity: Common stock, $0.01 par value, 60,000,000 shares authorized; 21,285,613 outstanding, exclusive of treasury shares 224 — — — 224 Additional paid-in capital 452,010 100,307 4,562 (104,870 ) 452,009 Retained earnings 14,671 136,023 (50,750 ) (85,252 ) 14,692 Treasury shares, at cost, 1,152,826 shares (10,183 ) — — — (10,183 ) Total equity 456,722 236,330 (46,188 ) (190,122 ) 456,742 Total liabilities, redeemable noncontrolling interest and stockholders’ equity $ 604,197 $ 622,370 $ 26,022 $ (488,074 ) $ 764,515 Supplemental Condensed Consolidating Statements of Operations for the Three Months Ended March 31, 2020 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Revenues $ — $ 51,918 $ 12,150 $ (7,012 ) $ 57,056 Costs and expenses: Operating — 32,441 13,077 (7,012 ) 38,506 Administrative and general 4,583 7,323 839 — 12,745 Depreciation — 9,295 212 — 9,507 Total costs and expenses 4,583 49,059 14,128 (7,012 ) 60,758 Loss on asset dispositions, net — (34 ) — — (34 ) Operating income (loss) (4,583 ) 2,825 (1,978 ) — (3,736 ) Other income (expense): Interest income 378 337 34 — 749 Interest expense (3,281 ) (158 ) — — (3,439 ) Foreign currency losses, net (24 ) (45 ) (1,635 ) — (1,704 ) Other, net — 12 (2 ) — 10 Total other income (expense) (2,927 ) 146 (1,603 ) — (4,384 ) Income (loss) before income taxes and equity earnings (7,510 ) 2,971 (3,581 ) — (8,120 ) Income tax (benefit) expense (1,072 ) 241 — — (831 ) Income (loss) before equity earnings (6,438 ) 2,730 (3,581 ) — (7,289 ) Equity in earnings (losses) of subsidiaries (795 ) — — 795 — Net income (loss) (7,233 ) 2,730 (3,581 ) 795 (7,289 ) Net loss attributable to noncontrolling interest in subsidiary — — 60 — 60 Net income (loss) attributable to Era Group Inc. $ (7,233 ) $ 2,730 $ (3,521 ) $ 795 $ (7,229 ) Supplemental Condensed Consolidating Statements of Operations for the Three Months Ended March 31, 2019 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Revenues $ — $ 45,314 $ 13,617 $ (7,638 ) $ 51,293 Costs and expenses: Operating — 30,049 14,285 (7,638 ) 36,696 Administrative and general 1,242 6,672 961 — 8,875 Depreciation — 9,197 253 — 9,450 Total costs and expenses 1,242 45,918 15,499 (7,638 ) 55,021 Loss on asset dispositions, net — (124 ) — — (124 ) Operating loss (1,242 ) (728 ) (1,882 ) — (3,852 ) Other income (expense): Interest income 196 504 52 — 752 Interest expense (3,241 ) (213 ) (7 ) — (3,461 ) Foreign currency losses, net (40 ) (49 ) (37 ) — (126 ) Other, net — (1 ) (10 ) — (11 ) Total other income (expense) (3,085 ) 241 (2 ) — (2,846 ) Loss before income taxes and equity earnings (4,327 ) (487 ) (1,884 ) — (6,698 ) Income tax (benefit) expense 336 (1,924 ) — — (1,588 ) Income (loss) before equity earnings (4,663 ) 1,437 (1,884 ) — (5,110 ) Equity in earnings (losses) of subsidiaries (1,280 ) (975 ) — 1,280 (975 ) Net income (loss) (5,943 ) 462 (1,884 ) 1,280 (6,085 ) Net loss attributable to noncontrolling interest in subsidiary — — 142 — 142 Net income (loss) attributable to Era Group Inc. $ (5,943 ) $ 462 $ (1,742 ) $ 1,280 $ (5,943 ) Supplemental Condensed Consolidating Statements of Comprehensive Income for the Three Months Ended March 31, 2020 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net income (loss) $ (7,233 ) $ 2,730 $ (3,581 ) $ 795 $ (7,289 ) Comprehensive income (loss) (7,233 ) 2,730 (3,581 ) 795 (7,289 ) Comprehensive loss attributable to noncontrolling interest in subsidiary — — 60 — 60 Comprehensive income (loss) attributable to Era Group Inc. $ (7,233 ) $ 2,730 $ (3,521 ) $ 795 $ (7,229 ) Supplemental Condensed Consolidating Statements of Comprehensive Income for the Three Months Ended March 31, 2019 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net income (loss) $ (5,943 ) $ 462 $ (1,884 ) $ 1,280 $ (6,085 ) Comprehensive income (loss) (5,943 ) 462 (1,884 ) 1,280 (6,085 ) Comprehensive loss attributable to noncontrolling interest in subsidiary — — 142 — 142 Comprehensive income (loss) attributable to Era Group Inc. $ (5,943 ) $ 462 $ (1,742 ) $ 1,280 $ (5,943 ) Supplemental Condensed Consolidating Statements of Cash Flows for the Three Months Ended March 31, 2020 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net cash provided by (used in) operating activities $ (2,752 ) $ 708 $ (88 ) $ — $ (2,132 ) Cash flows from investing activities: Purchases of property and equipment — (347 ) (53 ) — (400 ) Principal payments on third party notes receivable — 55 — — 55 Net cash used in investing activities — (292 ) (53 ) — (345 ) Cash flows from financing activities: Payments on long-term debt — (416 ) — — (416 ) Purchase of treasury shares (561 ) — — — (561 ) Net cash used in financing activities (561 ) (416 ) — — (977 ) Effects of exchange rate changes on cash and cash equivalents — — (394 ) — (394 ) Net decrease in cash, cash equivalents and restricted cash (3,313 ) — (535 ) — (3,848 ) Cash, cash equivalents and restricted cash, beginning of period 114,971 — 2,395 — 117,366 Cash, cash equivalents and restricted cash, end of period $ 111,658 $ — $ 1,860 $ — $ 113,518 Supplemental Condensed Consolidating Statements of Cash Flows for the Three Months Ended March 31, 2019 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net cash provided by (used in) operating activities $ 5,477 $ (1,386 ) $ (1,456 ) $ — $ 2,635 Cash flows from investing activities: Purchases of property and equipment — (1,221 ) (91 ) — (1,312 ) Purchase of investments (5,000 ) — — — (5,000 ) Principal payments on notes due from equity investees — 2,334 — — 2,334 Principal payments on third party notes receivable — 104 — — 104 Net cash provided by (used in) investing activities (5,000 ) 1,217 (91 ) — (3,874 ) Cash flows from financing activities: Payments on long-term debt — (416 ) (126 ) — (542 ) Proceeds from share award plans — — — 590 590 Purchase of treasury shares — — — (5 ) (5 ) Borrowings and repayments of intercompany debt — 585 — (585 ) — Net cash provided by (used in) financing activities — 169 (126 ) — 43 Effects of exchange rate changes on cash and cash equivalents — — 55 — 55 Net increase (decrease) in cash, cash equivalents and restricted cash 477 — (1,618 ) — (1,141 ) Cash, cash equivalents and restricted cash, beginning of period 48,396 — 2,357 — 50,753 Cash, cash equivalents and restricted cash, end of period $ 48,873 $ — $ 739 $ — $ 49,612 |