Exhibit 99.1
FOR IMMEDIATE RELEASE
News Release
Linda McNeill
Investor Relations
(713) 267-7622
BRISTOW GROUP REPORTS FINANCIAL RESULTS
FOR ITS 2016 FISCAL FIRST QUARTER ENDED JUNE 30, 2015
| • | FIRST QUARTER OPERATING REVENUE INCREASED YEAR OVER YEAR TO $440.1 MILLION, IN SPITE OF THE INDUSTRY DOWNTURN |
| • | FIRST QUARTER GAAP NET LOSS OF $3.3 MILLION ($0.27 PER DILUTED SHARE) |
| • | FIRST QUARTER ADJUSTED NET INCOME OF $19.8 MILLION ($0.56 PER DILUTED SHARE) |
| • | COMPANY REVISES GUIDANCE FOR FULL FISCAL YEAR 2016 ADJUSTED EPS OF $3.10 - $3.75 |
HOUSTON, August 6, 2015 – Bristow Group Inc. (NYSE: BRS) today reported a net loss for the June 2015 quarter of $3.3 million, or $0.27 per diluted share on a GAAP basis, compared to net income of $44.1 million, or $1.23 per diluted share, in the same period in the prior year.
Adjusted net income, which excludes special items and asset disposition effects, decreased 58% to $19.8 million, or $0.56 per diluted share, for the June 2015 quarter, compared to $47.4 million, or $1.32 per diluted share, in the June 2014 quarter.
Adjusted earnings before interest, taxes, depreciation, amortization and rent (“adjusted EBITDAR”), which also excludes special items and asset disposition effects, decreased 5% to $121.0 million for the June 2015 quarter compared to $127.6 million in the same period in the prior year. Net cash provided by operating activities was $15.9 million for the June 2015 quarter compared to $37.3 million for the prior year period.
The year-over-year decline in our financial results were significantly impacted by a decline in oil and gas activity, especially in our North Sea operations within our Europe Caspian region, while our Asia, Africa and Americas regions were impacted to a lesser degree. Also, during the June 2015 quarter, our results were impacted by a $20.8 million increase in rental expense primarily related to the number of aircraft, including those involved U.K. search and rescue (“SAR”), under operating leases compared to the June 2014 quarter, as well as bad debt expense recorded against client receivables totaling $4.1 million in our Africa region. The June 2014 quarter benefited from the recovery of $6.8 million from our original equipment manufacturers provided in the form of maintenance credits and the reversal of $4.4 million in bad debt expense in our Americas region.
1
The decline in our results was partially offset by the positive impact from the addition of Airnorth in Australia, the startup of new contracts across all regions, including the SAR contract in our Europe Caspian region and cost management efforts in our regions.
We expect results over the remainder of fiscal year 2016 to continue to be impacted by the market conditions affecting our oil and gas clients, partially offset by further SAR bases that come on line over the remainder of the fiscal year and benefits from additional economic restructuring measures. We expect operating results for the second half of the fiscal year to be stronger than the first half as new contracts start up and cost reduction initiatives take full effect resulting in reduced operating expense and margin improvements.
“Our results for the first quarter of fiscal 2016 reflect the reduced demand for our oil and gas services primarily in the North Sea while also successfully starting the SAR contract with the U.K. Maritime and Coastguard Agency,” said Jonathan Baliff, President and Chief Executive Officer of Bristow Group. “Despite the significant oil and gas industry headwinds that we have been facing with our clients since the end of 2014, our regional leaders delivered an increase in operating revenue and in two regions managed to generate an increase in adjusted EBITDAR during the June 2015 quarter.”
“We initiated a $75-95 million cost efficiency program in February that mitigated the impacts of this downturn for our clients’ benefit. However, we will now implement a second phase economic restructuring to deliver an additional $60 million minimum in annualized cost base reductions as we see the velocity and duration of the downturn worsen. We continue to be focused on managing our oil and gas operations with Target Zero Safety while helping our clients execute their long-term growth strategies.”
“Our financial strength has been a differentiator in this downturn and has ensured the successful startup of U.K. SAR, which correspondingly will help mitigate future pressure on our oil and gas margins. We are also seeing signs of strength in certain regions like our U.S. Gulf of Mexico operations. We are confident in the economic restructuring of our cost base and remain committed to positioning Bristow to capitalize on opportunities that are emerging during this downturn, while preserving our strong balance sheet,” added Mr. Baliff.
FIRST QUARTER FY2016 RESULTS
| • | Operating revenue increased to $440.1 million compared to $437.3 million in the same period a year ago. |
| • | Operating income decreased 93% to $4.8 million compared to $65.2 million in the June 2014 quarter. |
| • | GAAP net loss was $9.6 million, or $0.27 per diluted share, in the June 2015 quarter, compared to net income of $44.1 million, or $1.23 per diluted share, in the June 2014 quarter. |
| • | GAAP results for the June 2015 quarter were affected by the following items that are excluded from our adjusted non-GAAP financial measures for the quarter: |
| ◦ | $8.0 million ($0.16 per diluted share) due to severance expense resulting from cost reduction efforts and included in direct costs and general and administrative expense, |
| ◦ | Additional depreciation expense related to accelerated fleet retirements of $10.5 million ($0.23 per diluted share), |
| ◦ | Impairment of inventories of $5.4 million ($0.10 per diluted share) primarily related to the accelerated fleet retirements, and |
| ◦ | A net loss on disposal of assets of $7.7 million ($0.17 per diluted share) including impairment charges of $9.9 million on aircraft held for sale, partially offset by gains from sales or disposals of assets of $2.2 million. |
| • | Diluted earnings per share was also negatively impacted by $0.18 related to the accounting for changes in the redeemable value of put arrangements whereby the noncontrolling interest holders |
2
in Airnorth and Eastern Airways may require us to redeem the remaining shares in these companies. This change does not impact net earnings (loss), but rather is accounted for as a reduction of earnings (loss) available to common shareholders in the calculation of diluted earnings (loss) per share.
FIRST QUARTER FY2016 BUSINESS UNIT RESULTS
Europe Caspian Region
As a result of the downturn in the oil and gas industry, activity levels declined with the implementation of efficiency initiatives through collaboration with our clients. This activity decline resulted in a decrease in oil and gas revenue in this region. Despite these results, operating revenue was mostly flat for the June 2015 quarter compared to the June 2014 quarter as a result of the April 2015 startup of two U.K. SAR bases which contributed $17.2 million in additional operating revenue and a new oil and gas contract which contributed $11.8 million in operating revenue during the quarter.
Adjusted EBITDAR decreased 8% year-over-year and adjusted EBITDAR margin decreased to 32.0% in the June 2015 quarter compared to 34.1% in the June 2014 quarter primarily due to maintenance expense credits realized in the June 2014 quarter. The contribution from the U.K. SAR contract and the new oil and gas contract were mostly offset by lower oil and gas activity declines. Sequential quarterly adjusted EBITDAR increased to $65.2 million in the June 2015 compared to $55.3 million in the March 2015 quarter while EBITDAR margins remained strong at 32.0% in June 2015 quarter compared to 30.9% in the March 2015 quarter.
Africa Region
Despite a 8.4% decrease in operating revenue for the June 2015 quarter compared to the June 2014 quarter driven by a decline in activity, adjusted EBITDAR increased 4.3% to $22.8 million for the June 2015 quarter compared to $21.9 million for the June 2014 quarter and adjusted EBITDAR margin improved to 29.4% for the June 2015 quarter compared to 25.9% for the June 2014 quarter. The increase in adjusted EBITDAR and adjusted EBITDAR margin are due to recently implemented cost management activities, partially offset by $4.1 million in bad debt expense recorded in the June 2015 quarter. Sequential quarterly adjusted EBITDAR decreased to $22.8 million in the June 2015 quarter compared to $39.1 million in the March 2015 quarter as a result of a decline in activity from the downturn.
Americas Region
A decrease in revenue generated from our small and medium aircraft operating in the U.S. Gulf of Mexico and a decline in revenue in Trinidad due to the end of a contract drove a decrease in operating revenue in our Americas region year over year. This decrease was partially offset by an increase in the number of large aircraft on contract in the U.S. Gulf of Mexico and a new contract in Suriname. Adjusted EBITDAR and adjusted EBITDAR margin decreased to $33.4 million and 41.8%, respectively, in the June 2015 quarter compared to $40.1 million and 44.7%, respectively, in the June 2014 quarter, partially driven by reversal recovery of $4.4 million of bad debt expense in the June 2014 quarter. Sequential, quarterly adjusted EBITDAR decreased slightly to $33.4 million in the June 2015 quarter compared to $34.8 million in the March 2015 quarter while EBITDAR margins remained strong at 41.8% in June 2015 quarter compared to 40.8% in the March 2015 quarter.
Asia Pacific Region
Operating revenue for our Asia Pacific region increased 37.2% to $74.7 million in the June 2015 quarter from $54.5 million in the June 2014 quarter due to the acquisition of Airnorth in January 2015 and startup of new contracts in Australia, including the INPEX contract. These items were partially offset by the end of contracts in Australia and Malaysia and an unfavorable impact from changes in foreign currency exchange rates. Primarily as a result of the Airnorth acquisition, adjusted EBITDAR increased in the June 2015 quarter to $17.1 million from $12.8 million in the June 2014 quarter. During the June 2014 quarter, we recovered
3
$2.0 million in maintenance credits for maintenance from an OEM as settlements for aircraft performance and transportation costs. As a result of these maintenance credits utilized during the June 2014 quarter, adjusted EBITDAR margin declined from 23.5% in the June 2014 quarter to 22.8% in the June 2015 quarter. Sequential quarterly adjusted EBITDAR decreased to $17.1 million in the June 2015 quarter compared to $20.1 million in the March 2015 quarter and EBITDAR margins declined to 22.8% in June 2015 quarter compared to 29.2% in the March 2015 quarter.
GUIDANCE
We are lowering our adjusted diluted earnings per share guidance for the full fiscal year 2016 to $3.10 to $3.75, reflecting the increasing impact to Bristow of the current oil and gas downturn that has resulted in lower activity levels and a deeper downturn with the recent decline in oil prices.
“Due to the current environment and as the downturn has developed more rapidly than originally expected, our recent performance has fallen below our prior expectations and has significantly impacted our fiscal 2016 outlook,” said John H. Briscoe, Senior Vice President and Chief Financial Officer of Bristow Group. “The downturn is deeper and our clients’ restructuring of their costs has resulted in a more negative impact to Bristow and our previously announced cost cutting measures were not sufficient. Decreases in global activity levels are affecting our fiscal year 2016 performance and future expectations. We will pursue new and more aggressive restructuring measures to help mitigate the severity of the downturn. However, we are realizing the positive contributions from the U.K. SAR contract, which continues to ramp up and offset some of the declines and volatility in the current oil and gas market.”
As a reminder, our adjusted diluted earnings per share guidance excludes the effect of special items and asset dispositions because their timing and amounts are more variable and less predictable. Further, this guidance is based on foreign exchange rates as of June 30, 2015 and assumes the rates will remain unchanged from these levels. In providing this guidance, we have not included the impact of any changes in accounting standards or significant acquisitions and divestitures. Events or other circumstances that we do not currently anticipate or cannot predict, including changes in the market and industry, could result in earnings per share for fiscal year 2016 that are significantly above or below this guidance. Factors that could cause such changes are described below under the Forward-Looking Statements Disclosure and the Risk Factors in our quarterly report on Form 10-Q for the quarter ended June 30, 2015 and annual report on Form 10-K for the fiscal year ended March 31, 2015.
LIQUIDITY AND CASH FLOW
Cash as of June 30, 2015 totaled $120.4 million compared to $104.1 million as of March 31, 2015. Our total liquidity, including cash on hand and availability on our revolving credit facility, was $364.9 million as of June 30, 2015 compared to $369.9 million as of March 31, 2015. This strong liquidity position resulted from continued positive operating cash flow generation of $15.9 million in the June 2015 quarter and $57.6 million in cash generated from financing activities, including the up-sizing of our term loan and borrowings under our revolving credit facility. We invested $67.8 million in cash in our business primarily through the addition of new aircraft.
DIVIDEND
On August 5, 2015, our Board of Directors approved our eighteenth consecutive quarterly dividend. This dividend of $0.34 per share will be paid on September 15, 2015 to shareholders of record on September 1, 2015. Based on shares outstanding as of June 30, 2015, the total quarterly dividend payment will be approximately $11.9 million.
4
CONFERENCE CALL
Management will conduct a conference call starting at 10:00 a.m. EDT (9:00 a.m. CDT) on Friday, August 7, 2015 to review financial results for the fiscal year 2016 first quarter ended June 30, 2015. This release and the most recent investor slide presentation are available in the investor relations area of our web page at www.bristowgroup.com. The conference call can be accessed as follows:
Via Webcast:
| • | Visit Bristow Group’s investor relations Web page at www.bristowgroup.com |
| • | Live: Click on the link for “Bristow Group Fiscal 2016 First Quarter Earnings Conference Call” |
| • | Replay: A replay via webcast will be available approximately one hour after the call’s completion and will be accessible for approximately 90 days |
Via Telephone within the U.S.:
| • | Live: Dial toll free 1-877-404-9648 |
| • | Replay: A telephone replay will be available through August 14, 2015 and may be accessed by calling toll free 1-877-660-6853, passcode: 13612623# |
Via Telephone outside the U.S.:
| • | Live: Dial 1-412-902-0030 |
| • | Replay: A telephone replay will be available through August 14, 2015 and may be accessed by calling 1-201-612-7415, passcode: 13612623# |
ABOUT BRISTOW GROUP INC.
Bristow Group Inc. is the leading provider of helicopter services to the worldwide offshore energy industry based on the number of aircraft operated and one of two helicopter service providers to the offshore energy industry with global operations. The Company has major transportation operations in the North Sea, Nigeria and the U.S. Gulf of Mexico, and in most of the other major offshore oil and gas producing regions of the world, including Australia, Brazil, Canada, Russia and Trinidad. For more information, visit the Company’s website at www.bristowgroup.com.
FORWARD-LOOKING STATEMENTS DISCLOSURE
Statements contained in this news release that state the Company’s or management’s intentions, hopes, beliefs, expectations or predictions of the future are forward-looking statements. These forward-looking statements include statements regarding earnings guidance and earnings growth, expected contract revenue, capital deployment strategy, operational and capital performance, impact of new contracts and cost reduction initiative, shareholder return, liquidity, market and industry conditions. It is important to note that the Company’s actual results could differ materially from those projected in such forward-looking statements. Risks and uncertainties include, without limitation: fluctuations in the demand for our services; fluctuations in worldwide prices of and supply and demand for oil and natural gas; fluctuations in levels of oil and natural gas production, exploration and development activities; the impact of competition; actions by clients; the risk of reductions in spending on helicopter services by governmental agencies; changes in tax and other laws and regulations; changes in foreign exchange rates and controls; risks associated with international operations; operating risks inherent in our business, including the possibility of declining safety performance; general economic conditions including the capital and credit markets; our ability to obtain financing; the risk of grounding of segments of our fleet for extended periods of time or indefinitely; our ability to re-deploy our aircraft to regions with greater demand; our ability to acquire additional aircraft and dispose of older aircraft through sales into the aftermarket; the possibility that we do not achieve the anticipated benefit of our fleet investment and Operational Excellence programs; availability of employees
5
with the necessary skills; and political instability, war or acts of terrorism in any of the countries in which we operate. Additional information concerning factors that could cause actual results to differ materially from those in the forward-looking statements is contained from time to time in the Company’s SEC filings, including but not limited to the Company’s quarterly report on Form 10-Q for the quarter ended June 30, 2015 and annual report on Form 10-K for the fiscal year ended March 31, 2015. Bristow Group Inc. disclaims any intention or obligation to revise any forward-looking statements, including financial estimates, whether as a result of new information, future events or otherwise.
(financial tables follow)
6
BRISTOW GROUP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts and percentages)
(Unaudited)
| Three Months Ended June 30, | |||||||
| 2015 | 2014 | ||||||
| Gross revenue: | |||||||
| Operating revenue from non-affiliates | $ | 420,013 | $ | 415,905 | |||
| Operating revenue from affiliates | 20,098 | 21,430 | |||||
| Reimbursable revenue from non-affiliates | 26,885 | 35,203 | |||||
| Reimbursable revenue from affiliates | — | — | |||||
| 466,996 | 472,538 | ||||||
| Operating expense: | |||||||
| Direct cost | 336,118 | 293,863 | |||||
| Reimbursable expense | 26,167 | 32,608 | |||||
| Depreciation and amortization | 37,146 | 25,334 | |||||
| General and administrative | 61,332 | 60,432 | |||||
| 460,763 | 412,237 | ||||||
| Gain (loss) on disposal of assets | (7,695 | ) | 610 | ||||
| Earnings from unconsolidated affiliates, net of losses | 6,296 | 4,281 | |||||
| Operating income | 4,834 | 65,192 | |||||
| Interest expense, net | (7,669 | ) | (7,127 | ) | |||
| Other income (expense), net | 3,839 | (1,239 | ) | ||||
| Income before provision for income taxes | 1,004 | 56,826 | |||||
| Provision for income taxes | (2,633 | ) | (11,823 | ) | |||
| Net income (loss) | (1,629 | ) | 45,003 | ||||
| Net income attributable to noncontrolling interests | (1,628 | ) | (894 | ) | |||
| Net income (loss) attributable to Bristow Group | (3,257 | ) | 44,109 | ||||
| Accretion of redeemable noncontrolling interest | (6,301 | ) | — | ||||
| Net income (loss) attributable to common stockholders | $ | (9,558 | ) | $ | 44,109 | ||
| Earnings (loss) per common share: | |||||||
| Basic | $ | (0.27 | ) | $ | 1.24 | ||
| Diluted | $ | (0.27 | ) | $ | 1.23 | ||
| Non-GAAP measures: | |||||||
| Adjusted operating income | $ | 36,467 | $ | 69,304 | |||
| Adjusted operating margin | 8.3 | % | 15.8 | % | |||
| Adjusted EBITDAR | $ | 121,047 | $ | 127,623 | |||
| Adjusted EBITDAR margin | 27.5 | % | 29.2 | % | |||
| Adjusted net income | $ | 19,752 | $ | 47,369 | |||
| Adjusted diluted earnings per share | $ | 0.56 | $ | 1.32 | |||
7
BRISTOW GROUP INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
| June 30, 2015 | March 31, 2015 | ||||||||
| ASSETS | |||||||||
| Current assets: | |||||||||
| Cash and cash equivalents | $ | 120,394 | $ | 104,146 | |||||
| Accounts receivable from non-affiliates | 252,502 | 250,610 | |||||||
| Accounts receivable from affiliates | 5,775 | 8,008 | |||||||
| Inventories | 151,947 | 147,169 | |||||||
| Assets held for sale | 38,636 | 57,827 | |||||||
| Prepaid expenses and other current assets | 60,640 | 70,091 | |||||||
| Total current assets | 629,894 | 637,851 | |||||||
| Investment in unconsolidated affiliates | 223,233 | 216,376 | |||||||
| Property and equipment – at cost: | |||||||||
| Land and buildings | 199,082 | 171,959 | |||||||
| Aircraft and equipment | 2,453,950 | 2,493,869 | |||||||
| 2,653,032 | 2,665,828 | ||||||||
| Less – Accumulated depreciation and amortization | (506,860 | ) | (508,727 | ) | |||||
| 2,146,172 | 2,157,101 | ||||||||
| Goodwill | 77,998 | 75,628 | |||||||
| Other assets | 165,394 | 143,764 | |||||||
| Total assets | $ | 3,242,691 | $ | 3,230,720 | |||||
| LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ INVESTMENT | |||||||||
| Current liabilities: | |||||||||
| Accounts payable | $ | 98,253 | $ | 84,193 | |||||
| Accrued wages, benefits and related taxes | 75,557 | 81,648 | |||||||
| Income taxes payable | 6,488 | 7,926 | |||||||
| Other accrued taxes | 12,496 | 13,335 | |||||||
| Deferred revenue | 33,483 | 36,784 | |||||||
| Accrued maintenance and repairs | 30,616 | 23,316 | |||||||
| Accrued interest | 5,612 | 12,831 | |||||||
| Other accrued liabilities | 79,239 | 82,605 | |||||||
| Deferred taxes | 4,133 | 17,704 | |||||||
| Short-term borrowings and current maturities of long-term debt | 26,954 | 18,730 | |||||||
| Deferred sale leaseback advance | — | 55,934 | |||||||
| Total current liabilities | 372,831 | 435,006 | |||||||
| Long-term debt, less current maturities | 918,247 | 845,692 | |||||||
| Accrued pension liabilities | 101,911 | 99,576 | |||||||
| Other liabilities and deferred credits | 31,224 | 39,782 | |||||||
| Deferred taxes | 169,380 | 165,655 | |||||||
| Redeemable noncontrolling interests | 35,342 | 26,223 | |||||||
| Stockholders’ investment: | |||||||||
| Common stock | 376 | 376 | |||||||
| Additional paid-in capital | 782,620 | 781,837 | |||||||
| Retained earnings | 1,263,013 | 1,284,442 | |||||||
| Accumulated other comprehensive loss | (255,615 | ) | (270,329 | ) | |||||
| Treasury shares | (184,796 | ) | (184,796 | ) | |||||
| Total Bristow Group stockholders’ investment | 1,605,598 | 1,611,530 | |||||||
| Noncontrolling interests | 8,158 | 7,256 | |||||||
| Total stockholders’ investment | 1,613,756 | 1,618,786 | |||||||
| Total liabilities, redeemable noncontrolling interests and stockholders’ investment | $ | 3,242,691 | $ | 3,230,720 | |||||
8
BRISTOW GROUP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
| Three Months Ended June 30, | |||||||||
| 2015 | 2014 | ||||||||
| Cash flows from operating activities: | |||||||||
| Net income (loss) | $ | (1,629 | ) | $ | 45,003 | ||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||
| Depreciation and amortization | 37,146 | 25,334 | |||||||
| Deferred income taxes | (7,293 | ) | 8,406 | ||||||
| Write-off of deferred financing fees | — | 164 | |||||||
| Discount amortization on long-term debt | 918 | 1,055 | |||||||
| (Gain) loss on disposal of assets | 7,695 | (610 | ) | ||||||
| Impairment of inventories | 5,439 | — | |||||||
| Stock-based compensation | 3,967 | 4,187 | |||||||
| Equity in earnings from unconsolidated affiliates (in excess of) less than dividends received | (5,530 | ) | (4,281 | ) | |||||
| Tax benefit related to stock-based compensation | (337 | ) | (166 | ) | |||||
| Increase (decrease) in cash resulting from changes in: | |||||||||
| Accounts receivable | 6,329 | (972 | ) | ||||||
| Inventories | (4,872 | ) | (11,033 | ) | |||||
| Prepaid expenses and other assets | (17,582 | ) | (1,850 | ) | |||||
| Accounts payable | 14,830 | 7,511 | |||||||
| Accrued liabilities | (20,243 | ) | (23,027 | ) | |||||
| Other liabilities and deferred credits | (2,901 | ) | (12,376 | ) | |||||
| Net cash provided by operating activities | 15,937 | 37,345 | |||||||
| Cash flows from investing activities: | |||||||||
| Capital expenditures | (67,777 | ) | (200,447 | ) | |||||
| Proceeds from asset dispositions | 9,301 | 6,643 | |||||||
| Net cash used in investing activities | (58,476 | ) | (193,804 | ) | |||||
| Cash flows from financing activities: | |||||||||
| Proceeds from borrowings | 364,774 | 148,044 | |||||||
| Repayment of debt | (285,589 | ) | (35,848 | ) | |||||
| Partial prepayment of put/call obligation | (14 | ) | (15 | ) | |||||
| Acquisition of noncontrolling interest | (2,000 | ) | — | ||||||
| Payment of contingent consideration | (8,000 | ) | — | ||||||
| Repurchase of common stock | — | (20,157 | ) | ||||||
| Common stock dividends paid | (11,871 | ) | (11,353 | ) | |||||
| Issuance of common stock | — | 975 | |||||||
| Tax benefit related to stock-based compensation | 337 | 166 | |||||||
| Net cash provided by financing activities | 57,637 | 81,812 | |||||||
| Effect of exchange rate changes on cash and cash equivalents | 1,150 | 4,110 | |||||||
| Net increase (decrease) in cash and cash equivalents | 16,248 | (70,537 | ) | ||||||
| Cash and cash equivalents at beginning of period | 104,146 | 204,341 | |||||||
| Cash and cash equivalents at end of period | $ | 120,394 | $ | 133,804 | |||||
9
BRISTOW GROUP INC. AND SUBSIDIARIES
SELECTED OPERATING DATA
(In thousands, except flight hours and percentages)
(Unaudited)
| Three Months Ended June 30, | ||||||||
| 2015 | 2014 | |||||||
| Flight hours (excluding Bristow Academy and unconsolidated affiliates): | ||||||||
| Europe Caspian | 23,416 | 24,181 | ||||||
| Africa | 10,180 | 11,058 | ||||||
| Americas | 10,692 | 14,261 | ||||||
| Asia Pacific | 8,506 | 3,678 | ||||||
| Consolidated | 52,794 | 53,178 | ||||||
| Operating revenue: | ||||||||
| Europe Caspian | $ | 203,925 | $ | 206,764 | ||||
| Africa | 77,481 | 84,572 | ||||||
| Americas | 80,022 | 89,740 | ||||||
| Asia Pacific | 74,737 | 54,469 | ||||||
| Corporate and other | 8,773 | 9,342 | ||||||
| Intra-region eliminations | (4,827 | ) | (7,552 | ) | ||||
| Consolidated | $ | 440,111 | $ | 437,335 | ||||
| Operating income (loss): | ||||||||
| Europe Caspian | $ | 14,197 | $ | 42,195 | ||||
| Africa | 12,952 | 17,626 | ||||||
| Americas | 16,532 | 26,658 | ||||||
| Asia Pacific | (688 | ) | 3,330 | |||||
| Corporate and other | (30,464 | ) | (25,227 | ) | ||||
| Gain (loss) on disposal of assets | (7,695 | ) | 610 | |||||
| Consolidated | $ | 4,834 | $ | 65,192 | ||||
| Operating margin: | ||||||||
| Europe Caspian | 7.0 | % | 20.4 | % | ||||
| Africa | 16.7 | % | 20.8 | % | ||||
| Americas | 20.7 | % | 29.7 | % | ||||
| Asia Pacific | (0.9 | )% | 6.1 | % | ||||
| Consolidated | 1.1 | % | 14.9 | % | ||||
| Adjusted EBITDAR: | ||||||||
| Europe Caspian | $ | 65,186 | $ | 70,543 | ||||
| Africa | 22,814 | 21,872 | ||||||
| Americas | 33,442 | 40,081 | ||||||
| Asia Pacific | 17,072 | 12,820 | ||||||
| Corporate and other | (17,467 | ) | (17,693 | ) | ||||
| Consolidated | $ | 121,047 | $ | 127,623 | ||||
| Adjusted EBITDAR margin: | ||||||||
| Europe Caspian | 32.0 | % | 34.1 | % | ||||
| Africa | 29.4 | % | 25.9 | % | ||||
| Americas | 41.8 | % | 44.7 | % | ||||
| Asia Pacific | 22.8 | % | 23.5 | % | ||||
| Consolidated | 27.5 | % | 29.2 | % | ||||
10
BRISTOW GROUP INC. AND SUBSIDIARIES
AIRCRAFT COUNT
As of June 30, 2015
(Unaudited)
| Aircraft in Consolidated Fleet | |||||||||||||||||||||||||
Percentage of Current Quarter Operating Revenue | Helicopters | ||||||||||||||||||||||||
| Small | Medium | Large | Training | Fixed Wing | Unconsolidated Affiliates (3) | ||||||||||||||||||||
Total (1)(2) | Total | ||||||||||||||||||||||||
| Europe Caspian | 46 | % | — | 12 | 70 | — | 28 | 110 | — | 110 | |||||||||||||||
| Africa | 18 | % | 14 | 33 | 4 | — | 5 | 56 | 43 | 99 | |||||||||||||||
| Americas | 18 | % | 19 | 45 | 17 | — | — | 81 | 85 | 166 | |||||||||||||||
| Asia Pacific | 17 | % | 2 | 9 | 24 | — | 13 | 48 | — | 48 | |||||||||||||||
| Corporate and other | 1 | % | — | — | — | 70 | — | 70 | — | 70 | |||||||||||||||
| Total | 100 | % | 35 | 99 | 115 | 70 | 46 | 365 | 128 | 493 | |||||||||||||||
Aircraft not currently in fleet: (4) | |||||||||||||||||||||||||
| On order | — | 10 | 36 | — | — | 46 | |||||||||||||||||||
| Under option | — | 9 | 12 | — | — | 21 | |||||||||||||||||||
_________
(1) | Includes 15 aircraft held for sale and 120 leased aircraft as follows: |
| Held for Sale Aircraft in Consolidated Fleet | ||||||||||||||||||||||||
| Helicopters | ||||||||||||||||||||||||
| Small | Medium | Large | Training | Fixed Wing | Total | |||||||||||||||||||
| Europe Caspian | — | — | 2 | — | — | 2 | ||||||||||||||||||
| Africa | — | 5 | — | — | — | 5 | ||||||||||||||||||
| Americas | — | 6 | — | — | — | 6 | ||||||||||||||||||
| Asia Pacific | — | — | 2 | — | — | 2 | ||||||||||||||||||
| Corporate and other | — | — | — | — | — | — | ||||||||||||||||||
| Total | — | 11 | 4 | — | — | 15 | ||||||||||||||||||
| Leased Aircraft in Consolidated Fleet | ||||||||||||||||||||||||
| Helicopters | ||||||||||||||||||||||||
| Small | Medium | Large | Training | Fixed Wing | Total | |||||||||||||||||||
| Europe Caspian | — | 5 | 38 | — | 11 | 54 | ||||||||||||||||||
| Africa | — | 1 | 1 | — | 2 | 4 | ||||||||||||||||||
| Americas | 1 | 13 | 5 | — | — | 19 | ||||||||||||||||||
| Asia Pacific | 2 | 2 | 8 | — | 4 | 16 | ||||||||||||||||||
| Corporate and other | — | — | — | 27 | — | 27 | ||||||||||||||||||
| Total | 3 | 21 | 52 | 27 | 17 | 120 | ||||||||||||||||||
(2) | The average age of our fleet, excluding training aircraft, was 9 years as of June 30, 2015. |
(3) | The 128 aircraft operated by our unconsolidated affiliates do not include those aircraft leased from us. Includes 58 helicopters (primarily medium) and 27 fixed wing aircraft owned and managed by Líder, our unconsolidated affiliate in Brazil, which is included in our Americas region. |
(4) | This table does not reflect aircraft which our unconsolidated affiliates may have on order or under option. |
11
BRISTOW GROUP INC. AND SUBSIDIARIES
GAAP RECONCILIATIONS
These financial measures have not been prepared in accordance with generally accepted accounting principles (“GAAP”) and have not been audited or reviewed by our independent auditor. These financial measures are therefore considered non-GAAP financial measures. A description of the adjustments to and reconciliations of these non-GAAP financial measures to the most comparable GAAP financial measures is as follows:
| Three Months Ended June 30, | ||||||||
| 2015 | 2014 | |||||||
(In thousands, except per share amounts) | ||||||||
| Adjusted operating income | $ | 36,467 | $ | 69,304 | ||||
| Gain (loss) on disposal of assets | (7,695 | ) | 610 | |||||
| Special items | (23,938 | ) | (4,722 | ) | ||||
| Operating income | $ | 4,834 | $ | 65,192 | ||||
| Adjusted EBITDAR | $ | 121,047 | $ | 127,623 | ||||
| Gain (loss) on disposal of assets | (7,695 | ) | 610 | |||||
| Special items | (13,430 | ) | (5,594 | ) | ||||
| Depreciation and amortization | (37,146 | ) | (25,334 | ) | ||||
| Rent expense | (53,882 | ) | (33,116 | ) | ||||
| Interest expense | (7,890 | ) | (7,363 | ) | ||||
| Provision for income taxes | (2,633 | ) | (11,823 | ) | ||||
| Net income (loss) | $ | (1,629 | ) | $ | 45,003 | |||
| Adjusted income tax expense | $ | (11,257 | ) | $ | (13,711 | ) | ||
| Tax (expense) benefit on gain (loss) on disposal of asset | 1,770 | (127 | ) | |||||
| Tax benefit (expense) on special items | 6,854 | 2,015 | ||||||
| Income tax expense | $ | (2,633 | ) | $ | (11,823 | ) | ||
Adjusted effective tax rate (1) | 34.5 | % | 22.1 | % | ||||
Effective tax rate (1) | 262.3 | % | 20.8 | % | ||||
| Adjusted net income | $ | 19,752 | $ | 47,369 | ||||
| Gain (loss) on disposal of assets | (5,925 | ) | 483 | |||||
| Special items | (17,084 | ) | (3,743 | ) | ||||
| Net income (loss) attributable to Bristow Group | $ | (3,257 | ) | $ | 44,109 | |||
| Adjusted diluted earnings per share | $ | 0.56 | $ | 1.32 | ||||
| Gain (loss) on disposal of assets | (0.17 | ) | 0.01 | |||||
| Special items | (0.67 | ) | (0.10 | ) | ||||
| Diluted earnings per share | (0.27 | ) | 1.23 | |||||
_________
(1) | Effective tax rate is calculated by dividing income tax expense by pretax net income. Adjusted effective tax rate is calculated by dividing adjusted income tax expense by adjusted pretax net income. |
12
| Three Months Ended June 30, 2015 | |||||||||||||||||
Adjusted Operating Income | Adjusted EBITDAR | Adjusted Net Income | Adjusted Diluted Earnings Per Share | ||||||||||||||
| (In thousands, except per share amounts) | |||||||||||||||||
Severance costs (1) | $ | (7,991 | ) | $ | (7,991 | ) | $ | (5,636 | ) | $ | (0.16 | ) | |||||
Additional depreciation expense resulting from fleet changes (2) | (10,508 | ) | — | (7,913 | ) | (0.23 | ) | ||||||||||
Impairment of inventories (3) | (5,439 | ) | (5,439 | ) | (3,535 | ) | (0.10 | ) | |||||||||
Accretion of redeemable noncontrolling interests (4) | — | — | — | (0.18 | ) | ||||||||||||
| Total special items | $ | (23,938 | ) | $ | (13,430 | ) | $ | (17,084 | ) | (0.67 | ) | ||||||
| Three Months Ended June 30, 2014 | |||||||||||||||||
Adjusted Operating Income | Adjusted EBITDAR | Adjusted Net Income | Adjusted Diluted Earnings Per Share | ||||||||||||||
| (In thousands, except per share amounts) | |||||||||||||||||
North America restructuring (5) | $ | (1,033 | ) | $ | (1,033 | ) | $ | (671 | ) | $ | (0.02 | ) | |||||
CEO succession (6) | (3,689 | ) | (3,689 | ) | (2,398 | ) | (0.07 | ) | |||||||||
Repurchase of 6 ¼% Senior Notes (7) | — | (872 | ) | (674 | ) | (0.02 | ) | ||||||||||
| Total special items | $ | (4,722 | ) | $ | (5,594 | ) | $ | (3,743 | ) | (0.10 | ) | ||||||
_________
(1) | Relates to severance expense included in direct costs and general and administrative expense from our voluntary and involuntary separation programs. |
(2) | Relates to additional depreciation expense due to fleet changes. |
(3) | Relates to increase in inventory allowance as a result of our review of excess inventory on aircraft model types we ceased ownership of or classified all or a significant portion of as held for sale. |
(4) | Relates to the accounting for changes in the redeemable value of put arrangements whereby the noncontrolling interest holders in Airnorth and Eastern Airways may require us to redeem the remaining shares in these companies. This change does not impact net earnings (loss), but rather is accounted for as a reduction of earnings (loss) available to common shareholders in the calculation of diluted earnings (loss) per share. |
(5) | Relates to a charges associated with the restructuring of our North America operations and planned closure of our Alaska operations which related primarily to employee severance and retention costs. |
(6) | Relates to CEO succession cost. |
(7) | Relates to premium and fees associated with the repurchase of some of our 6 ¼% Senior Notes due 2022. |
# # #
13