/C O R R E C T I O N -- Bristow Group Inc./
In the news release, Bristow Group Reports Financial Results for Its Quarter and Fiscal Year Ended March 31, 2010, issued earlier today by Bristow Group Inc. over PR Newswire, we are advised by the company that there have been several minor corrections to certain of the figures presented in the release related to the calculation of diluted earnings per share from continuing operations, excluding special items, for the March 2010 quarter and the fiscal year ended March 31, 2009. Complete, corrected release follows:
Bristow Group Reports Financial Results for Its Quarter and Fiscal Year Ended March 31, 2010
- Diluted EPS of $0.78 for the quarter ($0.73 excluding special items) and $3.10 for the fiscal year ($3.02 excluding special items)
- Diluted EPS for fiscal 2010, excluding special items in both periods, increased nine percent
HOUSTON, May 19 /PRNewswire-FirstCall/ -- Bristow Group Inc. (NYSE: BRS) today reported financial results for its March 2010 quarter and full fiscal year ended March 31, 2010.
"We are proud of the positive results we achieved both during the March 2010 quarter and for fiscal 2010, which continued to be a difficult one for the oil services industry," said William E. Chiles, President and Chief Executive Officer of Bristow Group. "Our performance benefited from solid operating results in West Africa and Australia and from our ongoing commitment to taking costs out of our operations. Also, the comparability of our results was affected by special items in both fiscal years, which added $0.08 and $0.79 to our fiscal 2010 and 2009 earnings per share results, respectively. Excluding these special items, our fiscal 2010 earnings per share increased nine percent to $3.02 from $2.78 in fiscal 2009."
MARCH 2010 QUARTER RESULTS
March 2010 quarter revenues totaled $282.4 million compared to $275.0 million in the March 2009 quarter, an increase of three percent.
Operating income in the March 2010 quarter was $42.8 million compared to $47.8 million in the March 2009 quarter. Excluding the special items which occurred in both years as discussed below, operating income improved slightly to $39.9 million in the March 2010 quarter versus $39.7 million in the March 2009 quarter.
Earnings before Interest, Taxes, Depreciation and Amortization ("EBITDA") totaled $59.4 million in the March 2010 quarter compared to $67.6 million in the March 2009 quarter. Excluding the special items which occurred in both years as discussed below, EBITDA increased to $60.4 million in the March 2010 quarter versus to $59.5 million in the March 2009 quarter. EBITDA is a measure that has not been prepared in accordance with Accounting Principles Generally Accepted in the United States of America ("GAAP"). Please refer to disclosures contained at the end of this news release for additional information about EBITDA.
Net income from continuing operations totaled $28.7 million in the March 2010 quarter, or $0.78 per diluted share, compared to $26.0 million, or $0.72 per diluted share, in the March 2009 quarter. Excluding the special items which occurred in both years as discussed below, net income from continuing operations was $26.9 million, or $0.73 per diluted share, compared to $25.4 million, or $0.71 per diluted share, in the March 2009 quarter.
"Our March 2010 quarterly results benefitted from activity levels that remained robust in Nigeria, despite a challenging political environment," Chiles continued. "In Australia, our local team continues to make improvements in operations and cost structure and we're experiencing higher activity levels.
"In Europe, overall activity levels declined. In our emerging market business unit, Other International, we were negatively impacted by soft results in Brazil, collection issues in Mexico and exit costs in Kazakhstan. Our North America operations remained weak, as we continue to see lower levels of activity in the U.S. Gulf of Mexico. However, our efforts to maintain stable pricing and to upgrade our fleet to larger, more efficient and more profitable aircraft serving facilities farther offshore in deeper water has us well-positioned for opportunities that might arise once market conditions improve.
"Most of our larger customers are primarily national and international oil companies, and with oil prices appearing to stabilize above $70 per barrel, we expect capital spending on both exploration and development to improve this year. Some large projects that were put on hold last year are being restarted, and we see additional opportunities in new and existing markets in the future. In the U.S. Gulf of Mexico, we are watching to see whether regulatory agencies or Congress will act to delay deepwater activities in response to the loss of the Deepwater Horizon drilling rig and the resulting environmental impact.
"We expect to generate stronger results in fiscal 2011 in terms of revenues and earnings per share compared to fiscal 2010 as we put additional newer-technology aircraft to work for our customers and realize the benefit of cost efficiencies from our recently reorganized structure. We expect fiscal 2011 results to be back-end loaded with the first quarter of fiscal 2011 being the weakest quarter of the year. Our strength in production-related activity and our contracting formula – which is designed to provide approximately 70% of our operating income whether or not we fly – reduces the volatility in our financial results as compared with the traditional drilling companies."
Business Unit Highlights:
Beginning in the March 2010 quarter, the following changes in presentation have been reflected:
-- The U.S. Gulf of Mexico and Arctic business units were combined into the
North America business unit.
-- There are no longer Latin America, Western Hemisphere ("WH") Centralized
Operations and Eastern Hemisphere ("EH") Centralized Operations business
units. The Latin America business unit is now included in the Other
International business unit.
-- The Bristow Academy business unit and the technical services business
previously included with the WH Centralized Operations and EH
Centralized Operations business units are now aggregated for reporting
purposes in Corporate and Other. The remainder of the costs within WH
Centralized Operations and EH Centralized Operations are included in
Corporate and Other for reporting purposes or have been allocated to our
other business units to the extent these operations support those
business units.
The following is a summary of our results for our primary business units:
Australia operating income increased $2.7 million in the March 2010 quarter primarily as a result of an improved cost structure, additional aircraft earning higher rates, and a favorable impact from strengthening in the Australian dollar.
West Africa operating income increased $2.2 million in the March 2010 quarter primarily as a result of improved rates, a reduction in training and certain other costs and lower bad debt expense.
Europe operating income was essentially flat at $19.0 million in the March 2010 quarter as a decline in overall activity was offset by the reduction in depreciation expense, which is discussed under "special items impacting results" below and a favorable impact from the strengthening British pound sterling.
North America operating income decreased $2.9 million in the March 2010 quarter primarily as a result of decreased demand for aircraft driven by a reduction in drilling activity.
Other International operating income decreased $8.9 million in the March 2010 quarter primarily as a result of our exit from Kazakhstan, equity losses for Lider in Brazil and the recording of a bad debt allowance in Mexico.
In addition to the business unit highlights discussed above, March 2010 quarter results were impacted by gains on disposal of assets of $5.3 million compared to $1.7 million in the March 2009 quarter and a decrease in our effective tax rate to 8.2% from 35% in the March 2009 quarter. These items were partially offset by a $1.6 million increase in net interest expense. The decrease in tax rate primarily resulted from our having a larger portion of earnings in tax jurisdictions where our overall tax rate is low, as well as the impact on the March 2009 quarter's tax rate from the tax items also discussed below.
FISCAL YEAR ENDED MARCH 31, 2010 RESULTS
Revenue for the 2010 fiscal year totaled $1.2 billion compared to $1.1 billion in the prior fiscal year, an increase of three percent.
Operating income was $180.9 million in the 2010 fiscal year compared to $201.8 million in fiscal 2009. Excluding the special items which occurred in both years as discussed below, operating income increased 13 percent to $181.5 million compared to $160.8 million in the prior fiscal year.
EBITDA totaled $259.6 million in the 2010 fiscal year compared to $276.7 million in fiscal 2009. Excluding the special items which occurred in both years as discussed below, EBITDA rose 11 percent year-over-year to $259.6 million compared to $234.7 million in the prior fiscal year.
Net income from continuing operations totaled $113.5 million in the 2010 fiscal year, or $3.10 per diluted share, compared to $125.5 million, or $3.57 per diluted share, in the prior fiscal year. Excluding the special items which occurred in both years as discussed below, net income from continuing operations was $110.6 million, or $3.02 per diluted share, compared to $98.3 million, or $2.78 per diluted share, in the prior fiscal year.
Results for the 2010 fiscal year were positively impacted by improved pricing and exchange rates in West Africa, cost reductions and the addition of higher margin aircraft in Australia, a full period's contribution from our Bristow Norway operations, which were consolidated beginning October 31, 2008, and a decrease in our effective tax rate to 20.4% from 28.7% in the prior fiscal year. Negative factors impacting the fiscal 2010 period include decreased demand in the U.S. Gulf of Mexico, weakening in the British pound sterling impacting the results in Europe, the impact on results for our Other International business unit of our exit from Kazakhstan and an allowance recorded against receivables in Mexico not probable of collection, and a $12.3 million increase in net interest expense.
SPECIAL ITEMS IMPACTING RESULTS
The following items impacted the comparability of our results between the March 2010 and March 2009 quarters:
March 2010 Quarter
Diluted
Earnings
Net Income Per
from Share from
Operating Continuing Continuing
Income EBITDA Operations Operations
(In thousands, except per share amounts)
Allowance for receivables
(1) $ (2,200) $ (2,200) $ (1,430) $ (0.04)
Depreciation correction (2) 3,872 — 2,463 0.07
Australia local tax (3) 1,200 1,200 780 0.02
Total $ 2,872 $ (1,000) $ 1,813 0.05
March 2009 Quarter
Diluted
Earnings
Net Income Per
from Share from
Operating Continuing Continuing
Income EBITDA Operations Operations
(In thousands, except per share amounts)
Australia local tax (3) $ 1,258 $ 1,258 $ 818 $ 0.02
Power by the hour credit
(4) 6,800 6,800 4,419 0.12
Income tax items (5) — — (4,673) (0.13)
Total $ 8,058 $ 8,058 $ 564 0.01
(1) Represents a $3.6 million bad debt allowance recorded for accounts
receivable due from our unconsolidated affiliate in Mexico, which we have
determined are not probable of collection, which is partially offset by a $1.4
million reduction in a bad debt allowance for accounts receivable due from a
customer in Nigeria; these items are included in direct cost.
(2) Represents a reduction in depreciation expense recorded in the March 2010
quarter for errors in the calculation of depreciation on certain aircraft in
prior quarters; this correction reduced depreciation expense.
(3) Represents a net reduction in direct cost in Australia upon resolution of
local tax matters in the March 2010 and March 2009 quarters.
(4) Represents a reduction in maintenance expense associated with a credit
resulting from the renegotiation of a "power by the hour" contract for aircraft
maintenance with a third party provider; this credit is included in direct
cost.
(5) Represents the unfavorable impact on our provision for income taxes in the
March 2009 quarter resulting from a one time provision for potential foreign
taxes and a settlement of tax contingencies related to certain foreign income
taxes.
The following special items impacted the comparability of our results between the fiscal years ended March 31, 2010 and 2009:
Fiscal Year Ended
March 31, 2010
Diluted
Earnings
Net Income Per
from Share from
Operating Continuing Continuing
Income EBITDA Operations Operations
(In thousands, except per share amounts)
Allowance for receivables (1) $ (1,100) $ (1,100) $ (715) $ (0.02)
Depreciation correction (2) 3,250 — 2,898 0.08
Australia local tax (3) 2,041 2,041 1,327 0.04
Departure of officers (4) (4,874) (4,874) (3,168) (0.09)
Hedging gains (5) — 3,936 2,558 0.07
Total $ (683) $ 3 $ 2,900 0.08
Fiscal Year Ended
March 31, 2009
Diluted
Earnings
Net Income Per
from Share from
Operating Continuing Continuing
Income EBITDA Operations Operations
(In thousands, except per share amounts)
GOM Asset Sale (6) $ 36,216 $ 36,216 $ 23,406 $ 0.68
Australia items (7) (4,071) (4,071) (2,899) (0.08)
Power by the hour credit (8) 6,800 6,800 4,843 0.14
Hurricanes in the U.S. Gulf of
Mexico (9) (2,400) (2,826) (1,837) (0.05)
Mexico restructuring (10) 4,429 5,867 3,700 0.11
Total $ 40,974 $ 41,986 $ 27,213 0.79
(1) Represents a $3.6 million bad debt allowance recorded for accounts
receivable due from our unconsolidated affiliate in Mexico, which we have
determined are not probable of collection, which was partially offset by a
$2.5 million reduction in a bad debt allowance for accounts receivable due
from a customer in Kazakhstan; these items are included in direct cost.
(2) Represents a reduction in depreciation expense recorded in the March
2010 quarter for errors in the calculation of depreciation on certain
aircraft in prior periods; this correction reduced depreciation expense.
(3) Represents a net expense reduction in Australia upon resolution of local
tax matters in the fiscal years ended March 31, 2010 and 2009; the reduction
in the fiscal year ended March 31, 2010 reduced direct cost by $1.1 million
and general and administrative expense by $0.9 million, and the reduction in
the fiscal year ended March 31, 2009 reduced direct cost.
(4) Represents compensation costs associated with the departure of three of
the Company's officers during the fiscal year ended March 31, 2010; these
costs are included in general and administrative costs.
(5) Represents the impact of pre-tax hedging gains of $3.9 million realized
during the fiscal year ended March 31, 2010 due to termination of forward
contracts on euro-denominated aircraft purchase commitments; these gains are
included in other income (expense), net.
(6) Represents the impact on the fiscal year ended March 31, 2009 of the
gain generated from the sale of 53 small aircraft and related assets
operating in the U.S. Gulf of Mexico on October 30, 2008.
(7) Represents expense recorded during the fiscal year ended March 31, 2009
in Australia related to local tax matters, increases in compensation costs
retroactive to prior fiscal years and one time costs associated with
introducing new aircraft into this market and moving aircraft within this
market; these costs are included in direct cost.
(8) Represents a reduction in maintenance expense associated with a credit
resulting from the renegotiation of a "power by the hour" contract for
aircraft maintenance with a third party provider; this credit is included in
direct cost.
(9) Represents the impact of hurricanes in the U.S. Gulf of Mexico during
the fiscal year ended March 31, 2009, which resulted in a decrease in flight
activity (reducing revenue by 1.9 million), an increase in direct cost by
$0.5 million and a charge of $0.4 million which reduced gain on disposal of
other assets.
(10) Represents the impact of the April 2008 restructuring of our ownership
interests in affiliates in Mexico, which increased revenue by $0.8 million,
earnings from unconsolidated affiliates, net of losses by $3.7 million and
other income (expense), net by $1.4 million.
CAPITAL AND LIQUIDITY
In the March 2010 quarter net cash generated by operating activities was $32.3 million and net cash used in investing activities was $57.5 million. Net cash generated by operating activities for the quarter included the annual U.K. pension funding payment of $19.9 million. For the fiscal year ended March 31, 2010, net cash generated by operating activities was $195.4 million and net cash used in investing activities was $411.7 million. At March 31, 2010, we had:
-- $1.4 billion in stockholders' investment and $717 million of
indebtedness,
-- $78 million in cash and a $100 million undrawn revolving credit
facility, and
-- $125 million in aircraft purchase commitments for nine aircraft.
CONFERENCE CALL
Management will conduct a conference call starting at 9:00 a.m. EDT (8:00 a.m. CDT) on Thursday, May 20, 2010, to review financial results for the 2010 fourth quarter and year-ended March 31, 2010. 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 2010 Fourth 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 1-877-941-2928
-- Replay: A telephone replay will be available through June 3, 2010 and
may be accessed by calling toll free 1-800-406-7325, passcode: 4297370#
Via Telephone outside the U.S.:
-- Live: Dial 480-629-9725
-- Replay: A telephone replay will be available through June 3, 2010 and
may be accessed by calling 303-590-3030, passcode: 4297370#
ABOUT BRISTOW GROUP INC.
Bristow Group Inc. is a leading provider of helicopter services to the worldwide offshore energy industry and one of two helicopter service providers to the offshore energy industry with global operations. Through its subsidiaries, affiliates and joint ventures, the Company has significant operations in most major offshore oil and gas producing regions of the world, including the North Sea, the U.S. Gulf of Mexico, Nigeria, Australia and Latin America. 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 the impact of activity levels, business performance, fiscal 2011 results, industry capital spending and other 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. 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 December 31, 2009 and annual report on Form 10-K for the fiscal year ended March 31, 2009. 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.
Linda McNeill Investor Relations (713) 267-7622 (financial tables follow)
BRISTOW GROUP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended Fiscal Year Ended
March 31, March 31,
2010 2009 2010 2009
Gross revenue:
Operating revenue from
non-affiliates $ 241,809 $ 237,909 $ 999,249 $ 964,060
Operating revenue from
affiliates 15,199 12,412 61,842 64,904
Reimbursable revenue from
non-affiliates 24,805 23,412 103,019 99,608
Reimbursable revenue from
affiliates 570 1,272 3,646 5,231
282,383 275,005 1,167,756 1,133,803
Operating expense:
Direct cost 173,653 166,971 717,178 718,375
Reimbursable expense 24,673 23,550 105,853 102,987
Depreciation and amortization 17,365 18,411 74,684 65,514
General and administrative 30,455 24,880 119,701 103,656
246,146 233,812 1,017,416 990,532
Gain (loss) on GOM Asset Sale — (1,564) — 36,216
Gain on disposal of other
assets 5,328 3,224 18,665 9,089
Earnings from unconsolidated
affiliates, net of losses 1,227 4,947 11,852 13,224
Operating Income 42,792 47,800 180,857 201,800
Interest income 215 265 1,012 6,004
Interest expense (10,781) (9,206) (42,412) (35,149)
Other income (expense), net (987) 1,128 3,036 3,368
Income from continuing
operations before provision
for income taxes 31,239 39,987 142,493 176,023
Provision for income taxes (2,571) (13,999) (28,998) (50,493)
Net income from continuing
operations 28,668 25,988 113,495 125,530
Loss from discontinued
operations, net of tax — — — (246)
Net income 28,668 25,988 113,495 125,284
Net income attributable to
noncontrolling interests (225) (137) (1,481) (2,327)
Net income attributable to
Bristow Group 28,443 25,851 112,014 122,957
Preferred stock dividends — (3,163) (6,325) (12,650)
Net income available to common
stockholders $ 28,443 $ 22,688 $ 105,689 $ 110,307
Basic earnings per common
share:
Earnings from continued
operations $ 0.79 $ 0.78 $ 3.23 $ 3.96
Loss from discontinued
operations — — — —
Net earnings $ 0.79 $ 0.78 $ 3.23 $ 3.96
Diluted earnings per common
share:
Earnings from continued
operations $ 0.78 $ 0.72 $ 3.10 $ 3.57
Loss from discontinued
operations — — — (0.01)
Net earnings $ 0.78 $ 0.72 $ 3.10 $ 3.56
Weighted average number of
common shares outstanding:
Basic 35,942 29,110 32,729 27,884
Diluted 36,335 35,748 36,119 34,542
EBITDA $ 59,385 $ 67,604 $ 259,589 $ 276,686
In addition to segment information for the three months ended March 31, 2010 and 2009, we have presented in the tables below the revised segment information for the fiscal years ended March 31, 2010 and 2009 based on the business unit presentation changes discussed above.
BRISTOW GROUP INC. AND SUBSIDIARIES
SELECTED OPERATING DATA
(In thousands, except flight hours and percentages)
(Unaudited)
Three Months Ended Fiscal Year Ended
March 31, March 31,
2010 2009 2010 2009
Flight hours (excludes
Bristow Academy and
unconsolidated
affiliates):
North America 18,301 20,594 79,345 125,980
Europe 11,843 13,681 54,537 47,493
West Africa 8,547 9,898 35,142 39,027
Australia 3,324 3,585 12,302 15,087
Other International 10,704 13,044 44,373 50,553
Consolidated total 52,719 60,802 225,699 278,140
Gross revenue:
North America $ 45,453 $ 47,643 $ 189,730 $ 239,426
Europe 104,730 105,314 452,998 402,858
West Africa 54,207 51,639 219,212 192,427
Australia 34,014 26,433 130,698 113,801
Other International 32,080 35,197 135,426 147,395
Intrasegment
eliminations (274) (497) (4,123) (1,990)
Corporate and other 12,173 9,276 43,815 39,886
Consolidated total $ 282,383 $ 275,005 $ 1,167,756 $ 1,133,803
Operating income (loss):
North America $ 1,002 $ 3,857 $ 11,655 $ 29,059
Europe 18,973 19,076 77,053 77,617
West Africa 18,770 16,553 62,410 41,420
Australia 8,349 5,601 30,374 6,758
Other International 601 9,466 25,972 39,827
Gain (loss) on GOM Asset
Sale — (1,564) — 36,216
Gain on disposal of
other assets 5,328 3,224 18,665 9,089
Corporate and other (10,231) (8,413) (45,272) (38,186)
Consolidated total $ 42,792 $ 47,800 $ 180,857 $ 201,800
Operating margin:
North America 2.2 % 8.1 % 6.1 % 12.1 %
Europe 18.1 % 18.1 % 17.0 % 19.3 %
West Africa 34.6 % 32.1 % 28.5 % 21.5 %
Australia 24.5 % 21.2 % 23.2 % 5.9 %
Other International 1.9 % 26.9 % 19.2 % 27.0 %
Consolidated total 15.2 % 17.4 % 15.5 % 17.8 %
BRISTOW GROUP INC. AND SUBSIDIARIES
AIRCRAFT COUNT
AS OF MARCH 31, 2010
Aircraft in Consolidated Fleet
Helicopters
Fixed Total Unconsolidated
Small Medium Large Training Wing (1) Affiliates(2) Total
North America 75 29 7 — 1 112 — 112
Europe — 11 39 — — 50 63 113
West Africa 12 34 5 — 3 54 — 54
Australia 2 10 18 — — 30 — 30
Other
International 5 46 12 — — 63 141 204
Bristow
Academy — — — 81 — 81 — 81
Total 94 130 81 81 4 390 204 594
Aircraft not
currently in
fleet: (3)
On order — 4 5 — — 9
Under option — 26 13 — — 39
(1) Includes 15 aircraft held for sale.
(2) The 204 aircraft operated or managed by our unconsolidated affiliates are in
addition to those aircraft leased from us.
(3) This table does not reflect aircraft which our unconsolidated affiliates may
have on order or under option.
The following tables present our selected operating data for all four quarters within the fiscal year ended March 31, 2010 for comparison purposes based on the business unit presentation changes discussed above.
____________________________________________________________________________ |BRISTOW GROUP INC. AND SUBSIDIARIES || | || |SELECTED OPERATING DATA || | || |(In thousands, except flight hours and percentages) || | || |(Unaudited) || | || | || |___________________________________________________________________________|| | ||Three Months Ended | || |___________________||____________________________________________________|_|| | ||June 30, | ||Sept. 30, | ||Dec. 31, | ||March 31, | || | ||2009 | ||2009 | ||2009 | ||2010 | || |___________________||__________|_||__________|_||__________|_||__________|_|| | || | || |___________________||____________________________________________________|_|| |Flight hours || | | || | | || | | || | | || |(excludes Bristow || | | || | | || | | || | | || |Academy and || | | || | | || | | || | | || |unconsolidated || | | || | | || | | || | | || |affiliates): || | | || | | || | | || | | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |North America || |22,117 | || |21,215 | || |17,712 | || |18,301 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Europe || |14,855 | || |14,242 | || |13,597 | || |11,843 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |West Africa || |8,950 | || |8,470 | || |9,175 | || |8,547 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Australia || |2,880 | || |2,794 | || |3,304 | || |3,324 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Other International|| |11,125 | || |11,810 | || |10,734 | || |10,704 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Consolidated total || |59,927 | || |58,531 | || |54,522 | || |52,719 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| | || |___________________________________________________________________________|| | || |___________________________________________________________________________|| |Gross Revenue: || | | || | | || | | || | | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |North America ||$|49,856 | ||$|48,737 | ||$|45,684 | ||$|45,453 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Europe || |115,065 | || |113,913 | || |119,290 | || |104,730 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |West Africa || |54,817 | || |51,452 | || |58,736 | || |54,207 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Australia || |28,163 | || |30,333 | || |38,188 | || |34,014 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Other International|| |32,994 | || |37,007 | || |33,345 | || |32,080 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Intrasegment || | | || | | || | | || | | || |eliminations || |(2,259) | || |(1,189) | || |(401) | || |(274) | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Corporate and other|| |11,816 | || |11,362 | || |8,464 | || |12,173 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Consolidated total ||$|290,452 | ||$|291,615 | ||$|303,306 | ||$|282,383 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| | || |___________________________________________________________________________|| | || |___________________________________________________________________________|| |Operating income || | | || | | || | | || | | || |(loss): || | | || | | || | | || | | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |North America ||$|4,426 | ||$|4,716 | ||$|1,511 | ||$|1,002 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Europe || |19,778 | || |19,063 | || |19,239 | || |18,973 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |West Africa || |13,663 | || |15,064 | || |14,913 | || |18,770 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Australia || |5,656 | || |7,011 | || |9,358 | || |8,349 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Other International|| |7,212 | || |12,978 | || |5,181 | || |601 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Intrasegment || | | || | | || | | || | | || |eliminations || |6,009 | || |4,880 | || |2,448 | || |5,328 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Corporate and other|| |(11,972)| || |(10,145)| || |(12,924)| || |(10,231)| || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Consolidated total ||$|44,772 | ||$|53,567 | ||$|39,726 | ||$|42,792 | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| | || |___________________________________________________________________________|| | || |___________________________________________________________________________|| |Operating margin: || | | || | | || | | || | | || |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |North America || |8.9 |%|| |9.7 |%|| |3.3 |%|| |2.2 |%|| |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Europe || |17.2 |%|| |16.7 |%|| |16.1 |%|| |18.1 |%|| |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |West Africa || |24.9 |%|| |29.3 |%|| |25.4 |%|| |34.6 |%|| |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Australia || |20.1 |%|| |23.1 |%|| |24.5 |%|| |24.5 |%|| |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Other International|| |21.9 |%|| |35.1 |%|| |15.5 |%|| |1.9 |%|| |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| |Consolidated total || |15.4 |%|| |18.4 |%|| |13.1 |%|| |15.2 |%|| |___________________||_|________|_||_|________|_||_|________|_||_|________|_|| | || |___________________________________________________________________________||
BRISTOW GROUP INC. AND SUBSIDIARIES GAAP RECONCILIATIONS
EBITDA is a measure that has not been prepared in accordance with GAAP and has not been audited or reviewed by our independent auditors. EBITDA is therefore considered a non-GAAP financial measure. A description of adjustments and a reconciliation to net income from continuing operations, the most comparable GAAP financial measure to EBITDA, is as follows (in thousands):
Three Months Ended Fiscal Year Ended
March 31, March 31,
2010 2009 2010 2009
(Unaudited)
Net income from continuing
operations $ 28,668 $ 25,988 $ 113,495 $ 125,530
Provision for income taxes 2,571 13,999 28,998 50,493
Interest expense 10,781 9,206 42,412 35,149
Depreciation and amortization 17,365 18,411 74,684 65,514
EBITDA $ 59,385 $ 67,604 $ 259,589 $ 276,686
A reconciliation of our operating income, EBITDA, net income from continuing operations and diluted earnings per share from continuing operations as reported to the calculations of each of these items excluding the special items described earlier in this earnings release is as follows:
March 2010 Quarter March 2009 Quarter
Diluted
Diluted Earnings
Earnings Per
Net Income Per Net Income Share from
from Share from from
Operating Continuing Continuing Operating Continuing Continuing
Income EBITDA Operations Operations Income EBITDA Operations Operations
(In thousands, except per share amounts)
As
reported $ 42,792 $ 59,385 $ 28,668 $ 0.78 $ 47,800 $ 67,604 $ 25,988 $ 0.72
Adjust
for
special
items (2,872) 1,000 (1,813) (0.05) (8,058) (8,058) (564) (0.01)
Excluding
special
items $ 39,920 $ 60,385 $ 26,855 $ 0.73 $ 39,742 $ 59,546 $ 25,424 $ 0.71
Fiscal Year Ended
March 31, 2010 March 31, 2009
Diluted Diluted
Earnings Earnings
Net Income Per Net Income Per
from Share from from Share from
Operating Continuing Continuing Operating Continuing Continuing
Income EBITDA Operations Operations Income EBITDA Operations Operations
(In thousands, except per share amounts)
As
reported $ 180,857 $ 259,589 $ 113,495 $ 3.10 $ 201,800 $ 276,686 $ 125,530 $ 3.57
Adjust
for
special
items 683 (3) (2,900) (0.08) (40,974) (41,986) (27,213) (0.79)
Excluding
special
items $ 181,540 $ 259,586 $ 110,595 $ 3.02 $ 160,826 $ 234,700 $ 98,317 $ 2.78
SOURCE Bristow Group Inc.
Released May 19, 2010