|
|
|
(State or Other Jurisdiction
of Incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class:
|
Trading Symbol:
|
Name of each exchange on which registered:
|
|
||
|
|
(Redeemed)
|
|
||
Item 2.02. |
Results of Operations and Financial Condition.
|
Item 9.01 |
Financial Statements and Exhibits.
|
Exhibit
Number
|
Description
|
|
Press release, dated October 30, 2024, issued by FTAI Aviation Ltd.
|
||
104
|
Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document
|
FTAI Aviation Ltd.
|
||
By:
|
/s/ Eun (Angela) Nam
|
|
Name:
|
Eun (Angela) Nam
|
|
Title:
|
Chief Financial Officer and Chief Accounting Officer
|
|
Date: October 30, 2024
|
(in thousands, except per share data)
|
||||
Selected Financial Results
|
Q3’24
|
|||
Net Income Attributable to Shareholders
|
$
|
78,147
|
||
Basic Earnings per Ordinary Share
|
$
|
0.76
|
||
Diluted Earnings per Ordinary Share
|
$
|
0.76
|
||
$
|
232,030
|
• |
(1)
|
This is a Non-GAAP measure. See Reconciliation of Non-GAAP Measures section in Appendix for a reconciliation to the most comparable GAAP measure.
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Revenues
|
||||||||||||||||
Lease income
|
$
|
65,450
|
$
|
45,622
|
$
|
189,365
|
$
|
161,141
|
||||||||
Maintenance revenue
|
59,917
|
63,925
|
156,894
|
141,131
|
||||||||||||
Asset sales revenue
|
34,953
|
61,400
|
145,993
|
246,927
|
||||||||||||
Aerospace products revenue
|
303,469
|
118,675
|
737,726
|
296,513
|
||||||||||||
Other revenue
|
2,005
|
1,474
|
6,104
|
12,447
|
||||||||||||
Total revenues
|
465,794
|
291,096
|
1,236,082
|
858,159
|
||||||||||||
Expenses
|
||||||||||||||||
Cost of sales
|
219,496
|
116,707
|
568,157
|
366,909
|
||||||||||||
Operating expenses
|
26,858
|
33,887
|
81,274
|
81,218
|
||||||||||||
General and administrative
|
4,045
|
3,015
|
10,697
|
10,270
|
||||||||||||
Acquisition and transaction expenses
|
9,341
|
4,261
|
23,539
|
10,195
|
||||||||||||
Management fees and incentive allocation to affiliate
|
—
|
4,577
|
8,449
|
13,137
|
||||||||||||
Internalization fee to affiliate
|
—
|
—
|
300,000
|
—
|
||||||||||||
Depreciation and amortization
|
56,775
|
43,959
|
163,386
|
123,399
|
||||||||||||
Asset impairment
|
—
|
—
|
962
|
1,220
|
||||||||||||
Interest expense
|
57,937
|
40,185
|
160,840
|
117,976
|
||||||||||||
Total expenses
|
374,452
|
246,591
|
1,317,304
|
724,324
|
||||||||||||
Other income (expense)
|
||||||||||||||||
Equity in (losses) earnings of unconsolidated entities
|
(438
|
)
|
46
|
(1,799
|
)
|
(1,669
|
)
|
|||||||||
Loss on extinguishment of debt
|
—
|
—
|
(13,920
|
)
|
—
|
|||||||||||
Other income
|
2,909
|
461
|
3,045
|
877
|
||||||||||||
Total other income (expense)
|
2,471
|
507
|
(12,674
|
)
|
(792
|
)
|
||||||||||
Income (loss) before income taxes
|
93,813
|
45,012
|
(93,896
|
)
|
133,043
|
|||||||||||
Provision for (benefit from) income taxes
|
7,331
|
3,705
|
(130
|
)
|
7,586
|
|||||||||||
Net income (loss)
|
86,482
|
41,307
|
(93,766
|
)
|
125,457
|
|||||||||||
Less: Dividends on preferred shares
|
8,335
|
8,334
|
25,005
|
23,460
|
||||||||||||
Net income (loss) attributable to shareholders
|
$
|
78,147
|
$
|
32,973
|
$
|
(118,771
|
)
|
$
|
101,997
|
|||||||
Earnings (loss) per share:
|
||||||||||||||||
Basic
|
$
|
0.76
|
$
|
0.33
|
$
|
(1.17
|
)
|
$
|
1.02
|
|||||||
Diluted
|
$
|
0.76
|
$
|
0.33
|
$
|
(1.17
|
)
|
$
|
1.02
|
|||||||
Weighted average shares outstanding:
|
||||||||||||||||
Basic
|
102,380,659
|
99,927,594
|
101,199,356
|
99,796,736
|
||||||||||||
Diluted
|
103,395,348
|
100,482,309
|
101,199,356
|
100,269,203
|
(Unaudited)
|
||||||||
September 30, 2024
|
December 31, 2023
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
111,888
|
$
|
90,756
|
||||
Restricted cash
|
150
|
150
|
||||||
Accounts receivable, net
|
166,338
|
115,156
|
||||||
Leasing equipment, net
|
2,066,337
|
2,032,413
|
||||||
Property, plant, and equipment, net
|
103,605
|
45,175
|
||||||
Investments
|
19,448
|
22,722
|
||||||
Intangible assets, net
|
38,001
|
50,590
|
||||||
Assets held for sale
|
119,012
|
—
|
||||||
Goodwill
|
31,533
|
4,630
|
||||||
Inventory, net
|
490,997
|
316,637
|
||||||
Other assets
|
591,601
|
286,456
|
||||||
Total assets
|
$
|
3,738,910
|
$
|
2,964,685
|
||||
Liabilities
|
||||||||
Accounts payable and accrued liabilities
|
$
|
196,660
|
$
|
112,907
|
||||
Debt, net
|
3,218,343
|
2,517,343
|
||||||
Maintenance deposits
|
75,606
|
65,387
|
||||||
Security deposits
|
42,863
|
41,065
|
||||||
Other liabilities
|
86,906
|
52,100
|
||||||
Total liabilities
|
$
|
3,620,378
|
$
|
2,788,802
|
||||
Commitments and contingencies
|
||||||||
Equity
|
||||||||
Ordinary shares ($0.01 par value per share;
2,000,000,000 shares authorized; 102,549,679 and 100,245,905 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively)
|
$
|
1,025
|
$
|
1,002
|
||||
Preferred shares ($0.01 par value per share;
200,000,000 shares authorized; 15,920,000 and 15,920,000 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively)
|
159
|
159
|
||||||
Additional paid in capital
|
292,899
|
255,973
|
||||||
Accumulated deficit
|
(175,551
|
)
|
(81,785
|
)
|
||||
Shareholders' equity
|
118,532
|
175,349
|
||||||
Non-controlling interest in equity of consolidated subsidiaries
|
—
|
534
|
||||||
Total equity
|
118,532
|
175,883
|
||||||
Total liabilities and equity
|
$
|
3,738,910
|
$
|
2,964,685
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||||||||||
(in thousands)
|
2024
|
2023
|
Change
|
2024
|
2023
|
Change
|
||||||||||||||||||
Net income (loss) attributable to shareholders
|
$
|
78,147
|
$
|
32,973
|
$
|
45,174
|
$
|
(118,771
|
)
|
$
|
101,997
|
$
|
(220,768
|
)
|
||||||||||
Add: Provision for (benefit from) income taxes
|
7,331
|
3,705
|
3,626
|
(130
|
)
|
7,586
|
(7,716
|
)
|
||||||||||||||||
Add: Equity-based compensation expense
|
1,430
|
510
|
920
|
2,578
|
1,128
|
1,450
|
||||||||||||||||||
Add: Acquisition and transaction expenses
|
9,341
|
4,261
|
5,080
|
23,539
|
10,195
|
13,344
|
||||||||||||||||||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
—
|
—
|
13,920
|
—
|
13,920
|
||||||||||||||||||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Add: Asset impairment charges
|
—
|
—
|
—
|
962
|
1,220
|
(258
|
)
|
|||||||||||||||||
Add: Incentive allocations
|
—
|
4,274
|
(4,274
|
)
|
7,456
|
12,540
|
(5,084
|
)
|
||||||||||||||||
Add: Depreciation and amortization expense (1)
|
69,453
|
59,380
|
10,073
|
194,384
|
157,084
|
37,300
|
||||||||||||||||||
Add: Interest expense and dividends on preferred shares
|
66,272
|
48,519
|
17,753
|
185,845
|
141,436
|
44,409
|
||||||||||||||||||
Add: Internalization fee to affiliate
|
—
|
—
|
—
|
300,000
|
—
|
300,000
|
||||||||||||||||||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (2)
|
(382
|
)
|
642
|
(1,024
|
)
|
(1,547
|
)
|
96
|
(1,643
|
)
|
||||||||||||||
Less: Equity in losses (earnings) of unconsolidated entities
|
438
|
(46
|
)
|
484
|
1,799
|
1,669
|
130
|
|||||||||||||||||
Less: Non-controlling share of Adjusted EBITDA
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Adjusted EBITDA (non-GAAP)
|
$
|
232,030
|
$
|
154,218
|
$
|
77,812
|
$
|
610,035
|
$
|
434,951
|
$
|
175,084
|
(1)
|
Includes the following items for the three months ended September 30, 2024 and 2023: (i) depreciation and amortization expense of
$56,775 and $43,959, (ii) lease intangible amortization of $3,720 and $3,726 and (iii) amortization for lease incentives of $8,958 and $11,695, respectively. Includes the following items for the
nine months ended September 30, 2024 and 2023: (i) depreciation and
amortization expense of $163,386 and $123,399, (ii) lease intangible
amortization of $11,482 and $11,325 and (iii) amortization for lease
incentives of $19,516 and $22,360, respectively.
|
(2)
|
Includes the following items for the three months ended September 30, 2024 and 2023: (i) net (loss) income of $(438) and $46, (ii) depreciation and amortization expense of $56 and $367, and (iii) acquisition and transaction expenses of $0 and $229, respectively. Includes the following items for the nine months ended September 30, 2024 and 2023: (i) net loss of $1,799
and $1,669, (ii) depreciation and amortization expense of $252 and $1,202, and (iii) acquisition and transaction expenses of $0 and $563, respectively.
|