Bermuda | 001-32959 | 98-0444035 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
c/o Aircastle Advisor LLC, One Stamford Forum, 201 Tresser Boulevard, 4th Floor, Stamford, CT | 06901 | |
(Address of principal executive offices) | (Zip Code) |
☐ | 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)) |
99.1 | Press Release dated November 2, 2017 which is being furnished hereto pursuant to Item 2.02. |
AIRCASTLE LIMITED (Registrant) |
/s/ Christopher Beers |
Christopher Beers |
General Counsel |
Exhibit Number | Description |
• | Total lease rental and finance and sales-type lease revenues were $178.1 million, down 4.9% |
• | Total revenues were $191.4 million, down 1.7% |
• | Net income was $57.4 million, or $0.73 per diluted common share versus net income of $27.4 million, or $0.35 per diluted common share in the third quarter of 2016 |
• | Adjusted net income(1) was $64.4 million, or $0.82 per diluted common share versus adjusted net income of $29.7 million, or $0.38 per diluted common share in the third quarter of 2016 |
• | Adjusted EBITDA(1) was $199.5 million, up 10.2% |
• | Cash ROE(1) was 15.2%; net cash interest margin(1) was 8.8% |
• | Acquired thirteen narrow-body aircraft for $359 million during the third quarter, and 28 aircraft year-to-date for $635 million |
• | Closed or committed to acquire 39 additional mid-age narrow-body aircraft in the fourth quarter of 2017 for $860 million |
• | Sold fifteen aircraft during the third quarter and 29 aircraft year-to-date; sales included three wide-bodies, three freighters, and one classic aircraft; year-to-date gain on sale of $35.9 million |
• | Declared our 46th consecutive quarterly dividend and increased it to $0.28 from $0.26, or 7.7%; This is our eighth dividend increase in seven years |
(In thousands, except share data) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Total revenues | $ | 191,411 | $ | 194,652 | $ | 619,218 | $ | 568,305 | |||||||
Lease rental and finance and sales-type lease revenues | $ | 178,099 | $ | 187,329 | $ | 567,734 | $ | 550,696 | |||||||
Adjusted EBITDA(1) | $ | 199,535 | $ | 181,145 | $ | 617,031 | $ | 547,460 | |||||||
Net income | $ | 57,431 | $ | 27,437 | $ | 92,754 | $ | 83,729 | |||||||
Per common share - Diluted | $ | 0.73 | $ | 0.35 | $ | 1.18 | $ | 1.06 | |||||||
Adjusted net income(1) | $ | 64,387 | $ | 29,706 | $ | 112,526 | $ | 98,002 | |||||||
Per common share - Diluted | $ | 0.82 | $ | 0.38 | $ | 1.43 | $ | 1.24 |
Owned Aircraft | As of September 30, 2017(1) | As of September 30, 2016(1) | |||||
Net Book Value of Flight Equipment ($ mils.) | $ | 5,979 | $ | 6,270 | |||
Net Book Value of Unencumbered Flight Equipment ($ mils.) | $ | 4,572 | $ | 4.343 | |||
Number of Aircraft | 192 | 175 | |||||
Number of Unencumbered Aircraft | 163 | 139 | |||||
Weighted Average Fleet Age (years)(2) | 8.7 | 7.6 | |||||
Weighted Average Remaining Lease Term (years)(2) | 4.7 | 5.3 | |||||
Weighted Average Fleet Utilization for the quarter ended(3) | 100.0 | % | 98.2 | % | |||
Portfolio Yield for the quarter ended(2)(4) | 12.3 | % | 12.4 | % | |||
Net Cash Interest Margin(5) | 8.8 | % | 8.7 | % | |||
Managed Aircraft on behalf of Joint Ventures | |||||||
Net Book Value of Flight Equipment ($ mils.) | $ | 661 | $ | 629 | |||
Number of Aircraft | 13 | 11 |
(1) | Calculated using net book value of flight equipment held for lease and net investment in finance leases at period end. |
(2) | Weighted by net book value. |
(3) | Aircraft on-lease days as a percent of total days in period weighted by net book value. |
(4) | Lease rental revenue and interest income and cash collections on finance and sales-type leases for the period as a percent of the average net book value of flight equipment held for lease and our investment in finance and sales-type leases for the period; quarterly information is annualized. |
(5) | Refer to the selected financial information accompanying this press release for a reconciliation of GAAP to Non-GAAP numbers. The calculation of Net Cash Interest Margin has been revised in this presentation to include collections from finance and sales-type leases minus interest on borrowings. |
September 30, 2017 | December 31, 2016 | ||||||
(Unaudited) | |||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 662,649 | $ | 455,579 | |||
Restricted cash and cash equivalents | 20,536 | 53,238 | |||||
Accounts receivable | 5,708 | 6,035 | |||||
Flight equipment held for lease, net of accumulated depreciation of $1,168,064 and $1,224,899, respectively | 5,490,164 | 6,247,585 | |||||
Net investment in finance and sales-type leases | 488,408 | 260,853 | |||||
Unconsolidated equity method investments | 76,098 | 72,977 | |||||
Other assets | 131,395 | 148,398 | |||||
Total assets | $ | 6,874,958 | $ | 7,244,665 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
LIABILITIES | |||||||
Borrowings from secured financings, net of debt issuance costs | $ | 874,874 | $ | 1,219,034 | |||
Borrowings from unsecured financings, net of debt issuance costs | 3,286,240 | 3,287,211 | |||||
Accounts payable, accrued expenses and other liabilities | 145,691 | 127,527 | |||||
Lease rentals received in advance | 51,937 | 62,225 | |||||
Security deposits | 120,320 | 122,597 | |||||
Maintenance payments | 523,922 | 591,757 | |||||
Total liabilities | 5,002,984 | 5,410,351 | |||||
Commitments and Contingencies | |||||||
SHAREHOLDERS’ EQUITY | |||||||
Preference shares, $0.01 par value, 50,000,000 shares authorized, no shares issued and outstanding | — | — | |||||
Common shares, $0.01 par value, 250,000,000 shares authorized, 78,707,968 shares issued and outstanding at September 30, 2017; and 78,593,133 shares issued and outstanding at December 31, 2016 | 787 | 786 | |||||
Additional paid-in capital | 1,525,766 | 1,521,190 | |||||
Retained earnings | 347,248 | 315,890 | |||||
Accumulated other comprehensive loss | (1,827 | ) | (3,552 | ) | |||
Total shareholders’ equity | 1,871,974 | 1,834,314 | |||||
Total liabilities and shareholders’ equity | $ | 6,874,958 | $ | 7,244,665 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenues: | |||||||||||||||
Lease rental revenue | $ | 171,687 | $ | 181,975 | $ | 551,371 | $ | 537,670 | |||||||
Finance and sales-type lease revenue | 6,412 | 5,354 | 16,363 | 13,026 | |||||||||||
Amortization of lease premiums, discounts and incentives | (2,388 | ) | (521 | ) | (8,780 | ) | (5,419 | ) | |||||||
Maintenance revenue | 14,507 | 6,829 | 55,738 | 20,603 | |||||||||||
Total lease revenue | 190,218 | 193,637 | 614,692 | 565,880 | |||||||||||
Other revenue | 1,193 | 1,015 | 4,526 | 2,425 | |||||||||||
Total revenues | 191,411 | 194,652 | 619,218 | 568,305 | |||||||||||
Operating expenses: | |||||||||||||||
Depreciation | 70,018 | 76,201 | 227,446 | 227,918 | |||||||||||
Interest, net | 60,636 | 61,797 | 185,376 | 188,490 | |||||||||||
Selling, general and administrative (including non-cash share-based payment expense of $2,506 and $2,059 for the three months ended, and $10,636 and $5,796 for the nine months ended September 30, 2017 and 2016, respectively) | 17,137 | 15,985 | 55,491 | 46,883 | |||||||||||
Impairment of flight equipment | — | 10,462 | 80,430 | 27,185 | |||||||||||
Maintenance and other costs | 2,572 | 1,834 | 7,846 | 5,504 | |||||||||||
Total expenses | 150,363 | 166,279 | 556,589 | 495,980 | |||||||||||
Other income (expense): | |||||||||||||||
Gain (loss) on sale of flight equipment | 21,642 | (73 | ) | 35,926 | 14,932 | ||||||||||
Other | (360 | ) | (210 | ) | (3,069 | ) | (136 | ) | |||||||
Total other income (expense) | 21,282 | (283 | ) | 32,857 | 14,796 | ||||||||||
Income from continuing operations before income taxes and earnings of unconsolidated equity method investments | 62,330 | 28,090 | 95,486 | 87,121 | |||||||||||
Income tax provision | 6,195 | 2,458 | 8,536 | 8,782 | |||||||||||
Earnings of unconsolidated equity method investments, net of tax | 1,296 | 1,805 | 5,804 | 5,390 | |||||||||||
Net income | $ | 57,431 | $ | 27,437 | $ | 92,754 | $ | 83,729 | |||||||
Earnings per common share — Basic: | |||||||||||||||
Net income per share | $ | 0.73 | $ | 0.35 | $ | 1.18 | $ | 1.06 | |||||||
Earnings per common share — Diluted: | |||||||||||||||
Net income per share | $ | 0.73 | $ | 0.35 | $ | 1.18 | $ | 1.06 | |||||||
Dividends declared per share | $ | 0.26 | $ | 0.24 | $ | 0.78 | $ | 0.72 |
Nine Months Ended September 30, | |||||||
2017 | 2016 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 92,754 | $ | 83,729 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation | 227,446 | 227,918 | |||||
Amortization of deferred financing costs | 15,860 | 13,567 | |||||
Amortization of lease premiums, discounts and incentives | 8,780 | 5,419 | |||||
Deferred income taxes | (1,369 | ) | 3,129 | ||||
Non-cash share-based payment expense | 10,636 | 5,796 | |||||
Cash flow hedges reclassified into earnings | 1,725 | 9,074 | |||||
Security deposits and maintenance payments included in earnings | (17,147 | ) | (12,844 | ) | |||
Gain on sale of flight equipment | (35,926 | ) | (14,932 | ) | |||
Impairment of flight equipment | 80,430 | 27,185 | |||||
Other | 2,078 | (4,712 | ) | ||||
Changes in certain assets and liabilities: | |||||||
Accounts receivable | 415 | 1,699 | |||||
Other assets | (6,980 | ) | 3,815 | ||||
Accounts payable, accrued expenses and other liabilities | 17,648 | 16,459 | |||||
Lease rentals received in advance | (2,892 | ) | 2,111 | ||||
Net cash and restricted cash provided by operating activities | 393,458 | 367,413 | |||||
Cash flows from investing activities: | |||||||
Acquisition and improvement of flight equipment | (353,492 | ) | (792,270 | ) | |||
Proceeds from sale of flight equipment | 764,984 | 488,749 | |||||
Net investment in finance and sales-type leases | (246,871 | ) | (78,892 | ) | |||
Collections on finance and sales-type leases | 23,673 | 14,413 | |||||
Aircraft purchase deposits and progress payments, net of returned deposits and aircraft sales deposits | (14,068 | ) | (14,035 | ) | |||
Unconsolidated equity method investments and associated costs | — | (12,686 | ) | ||||
Other | (405 | ) | (812 | ) | |||
Net cash and restricted cash provided by (used in) investing activities | 173,821 | (395,533 | ) | ||||
Cash flows from financing activities: | |||||||
Repurchase of shares | (4,862 | ) | (36,573 | ) | |||
Proceeds from secured and unsecured debt financings | 500,000 | 999,350 | |||||
Repayments of secured and unsecured debt financings | (852,451 | ) | (489,134 | ) | |||
Deferred financing costs | (8,540 | ) | (17,273 | ) | |||
Restricted secured liquidity facility collateral | — | 65,000 | |||||
Liquidity facility | — | (65,000 | ) | ||||
Security deposits and maintenance payments received | 138,813 | 123,767 | |||||
Security deposits and maintenance payments returned | (104,475 | ) | (37,036 | ) | |||
Dividends paid | (61,396 | ) | (56,702 | ) | |||
Other | — | (2,073 | ) | ||||
Net cash and restricted cash (used in) provided by financing activities | (392,911 | ) | 484,326 | ||||
Net increase in cash and restricted cash | 174,368 | 456,206 | |||||
Cash and restricted cash at beginning of period | 508,817 | 254,041 | |||||
Cash and restricted cash at end of period | $ | 683,185 | $ | 710,247 |
Guidance Item | Q4:17 |
Lease rental revenue | $172 - $176 |
Finance lease revenue | $8 - $9 |
Maintenance revenue | $0 - $2 |
Amortization of net lease discounts and lease incentives | $(2) - $(3) |
SG&A(1) | $17 - $18 |
Depreciation | $71 - $75 |
Interest, net | $55 - $57 |
Gain on sale | $12 - $20 |
Full year effective tax rate | 9% - 10% |
(1) | Includes ~$2.4M of non-cash share-based payment expense. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenues | $ | 191,411 | $ | 194,652 | $ | 619,218 | $ | 568,305 | |||||||
EBITDA(1) | $ | 196,668 | $ | 168,414 | $ | 522,892 | $ | 514,338 | |||||||
Adjusted EBITDA(1) | $ | 199,535 | $ | 181,145 | $ | 617,031 | $ | 547,460 | |||||||
Net income | $ | 57,431 | $ | 27,437 | $ | 92,754 | $ | 83,729 | |||||||
Net income allocable to common shares | $ | 57,016 | $ | 27,200 | $ | 92,083 | $ | 83,043 | |||||||
Per common share - Basic | $ | 0.73 | $ | 0.35 | $ | 1.18 | $ | 1.06 | |||||||
Per common share - Diluted | $ | 0.73 | $ | 0.35 | $ | 1.18 | $ | 1.06 | |||||||
Adjusted net income(1) | $ | 64,387 | $ | 29,706 | $ | 112,526 | $ | 98,002 | |||||||
Adjusted net income allocable to common shares | $ | 63,922 | $ | 29,449 | $ | 111,712 | $ | 97,199 | |||||||
Per common share - Basic | $ | 0.82 | $ | 0.38 | $ | 1.43 | $ | 1.24 | |||||||
Per common share - Diluted | $ | 0.82 | $ | 0.38 | $ | 1.43 | $ | 1.24 | |||||||
Basic common shares outstanding | 78,237 | 77,990 | 78,197 | 78,230 | |||||||||||
Diluted common shares outstanding(2) | 78,375 | 78,022 | 78,366 | 78,266 |
(1) | Refer to the selected information accompanying this press release for a reconciliation of GAAP to Non-GAAP information. |
(2) | For the three and nine months ended September 30, 2017, includes 137,810 and 169,053 dilutive shares, respectively. For the three and nine months ended September 30, 2016, includes 32,235 and 35,804 dilutive shares, respectively. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income | $ | 57,431 | $ | 27,437 | $ | 92,754 | $ | 83,729 | |||||||
Depreciation | 70,018 | 76,201 | 227,446 | 227,918 | |||||||||||
Amortization of lease premiums, discounts and incentives | 2,388 | 521 | 8,780 | 5,419 | |||||||||||
Interest, net | 60,636 | 61,797 | 185,376 | 188,490 | |||||||||||
Income tax provision | 6,195 | 2,458 | 8,536 | 8,782 | |||||||||||
EBITDA | 196,668 | 168,414 | 522,892 | 514,338 | |||||||||||
Adjustments: | |||||||||||||||
Impairment of flight equipment | — | 10,462 | 80,430 | 27,185 | |||||||||||
Non-cash share-based payment expense | 2,506 | 2,059 | 10,636 | 5,796 | |||||||||||
Loss on mark-to-market of interest rate derivative contracts | 361 | 210 | 3,073 | 141 | |||||||||||
Adjusted EBITDA | $ | 199,535 | $ | 181,145 | $ | 617,031 | $ | 547,460 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income | $ | 57,431 | $ | 27,437 | $ | 92,754 | $ | 83,729 | |||||||
Loan termination fee(1) | 1,070 | — | 2,058 | 1,509 | |||||||||||
Loss on mark-to-market of interest rate derivative contracts(2) | 361 | 210 | 3,073 | 141 | |||||||||||
Write-off of deferred financing fees(1) | 3,019 | — | 4,005 | 1,972 | |||||||||||
Non-cash share-based payment expense(3) | 2,506 | 2,059 | 10,636 | 5,796 | |||||||||||
Hedge loss amortization charges(1) | — | — | — | 4,855 | |||||||||||
Adjusted net income | $ | 64,387 | $ | 29,706 | $ | 112,526 | $ | 98,002 |
(1) | Included in Interest, net. |
(2) | Included in Other income (expense). |
(3) | Included in Selling, general and administrative expenses. |
Period | CFFO | Finance Lease Collections | Gain on Sale of Flt. Eqt. | Deprec. | Distributions in excess (less than) Equity Earnings | Cash Earnings | Average Shareholders Equity | Trailing 12 Month Cash ROE | ||||||||||||||||||||||
2011 | $ | 359,377 | $ | — | $ | 39,092 | $ | 242,103 | $ | — | $ | 156,366 | $ | 1,370,513 | 11.4 | % | ||||||||||||||
2012 | $ | 427,277 | $ | 3,852 | $ | 5,747 | $ | 269,920 | $ | — | $ | 166,956 | $ | 1,425,658 | 11.7 | % | ||||||||||||||
2013 | $ | 424,037 | $ | 9,508 | $ | 37,220 | $ | 284,924 | $ | — | $ | 185,841 | $ | 1,513,156 | 12.3 | % | ||||||||||||||
2014 | $ | 458,786 | $ | 10,312 | $ | 23,146 | $ | 299,365 | $ | 667 | $ | 193,546 | $ | 1,661,228 | 11.7 | % | ||||||||||||||
2015 | $ | 526,285 | $ | 9,559 | $ | 58,017 | $ | 318,783 | $ | (530 | ) | $ | 274,548 | $ | 1,759,871 | 15.6 | % | |||||||||||||
2016 | $ | 468,092 | $ | 19,413 | $ | 39,126 | $ | 305,216 | $ | (1,782 | ) | $ | 219,633 | $ | 1,789,256 | 12.3 | % | |||||||||||||
LTM Q3:17 | $ | 494,137 | $ | 28,673 | $ | 60,120 | $ | 304,744 | $ | 575 | $ | 278,761 | $ | 1,836,511 | 15.2 | % |
Period | Average NBV | Quarterly Rental Revenue(1) | Cash Interest(2) | Annualized Net Cash Interest Margin(1)(2) | |||||||||||
Q1:12 | $ | 4,388,008 | $ | 152,242 | $ | 44,969 | 9.8 | % | |||||||
Q2:12 | $ | 4,542,477 | $ | 156,057 | $ | 48,798 | 9.4 | % | |||||||
Q3:12 | $ | 4,697,802 | $ | 163,630 | $ | 41,373 | 10.4 | % | |||||||
Q4:12 | $ | 4,726,457 | $ | 163,820 | $ | 43,461 | 10.2 | % | |||||||
Q1:13 | $ | 4,740,161 | $ | 162,319 | $ | 48,591 | 9.6 | % | |||||||
Q2:13 | $ | 4,840,396 | $ | 164,239 | $ | 44,915 | 9.9 | % | |||||||
Q3:13 | $ | 4,863,444 | $ | 167,876 | $ | 47,682 | 9.9 | % | |||||||
Q4:13 | $ | 5,118,601 | $ | 176,168 | $ | 49,080 | 9.9 | % | |||||||
Q1:14 | $ | 5,312,651 | $ | 181,095 | $ | 51,685 | 9.7 | % | |||||||
Q2:14 | $ | 5,721,521 | $ | 190,574 | $ | 48,172 | 10.0 | % | |||||||
Q3:14 | $ | 5,483,958 | $ | 182,227 | $ | 44,820 | 10.0 | % | |||||||
Q4:14 | $ | 5,468,637 | $ | 181,977 | $ | 44,459 | 10.1 | % | |||||||
Q1:15 | $ | 5,743,035 | $ | 181,027 | $ | 50,235 | 9.1 | % | |||||||
Q2:15 | $ | 5,967,898 | $ | 189,238 | $ | 51,413 | 9.2 | % | |||||||
Q3:15 | $ | 6,048,330 | $ | 191,878 | $ | 51,428 | 9.3 | % | |||||||
Q4:15 | $ | 5,962,874 | $ | 188,491 | $ | 51,250 | 9.2 | % | |||||||
Q1:16 | $ | 5,988,076 | $ | 186,730 | $ | 51,815 | 9.0 | % | |||||||
Q2:16 | $ | 5,920,030 | $ | 184,469 | $ | 55,779 | 8.7 | % | |||||||
Q3:16 | $ | 6,265,175 | $ | 193,909 | $ | 57,589 | 8.7 | % | |||||||
Q4:16 | $ | 6,346,361 | $ | 196,714 | $ | 58,631 | 8.7 | % | |||||||
Q1:17 | $ | 6,505,355 | $ | 200,273 | $ | 58,839 | 8.7 | % | |||||||
Q2:17 | $ | 6,512,100 | $ | 199,522 | $ | 55,871 | 8.8 | % | |||||||
Q3:17 | $ | 5,985,908 | $ | 184,588 | $ | 53,457 | 8.8 | % |
(1) | Management’s Use of Net Cash Interest Margin: Beginning with this earnings release for the three months ended September 30, 2016, based on the growing level of finance and sales-type lease revenue, management revised the calculation of net cash interest margin to include our net investment in finance and sales-type leases in the average net book value and to include the interest income and cash collections on our net investment in finance and sales-type lease in lease rentals. The calculation of net cash interest margin for all prior periods presented is revised to be comparable with the current period presentation. |
(2) | Excludes loan termination payments of $3.0 million in the second quarter of 2013, $1.5 million and $3.5 million in the first quarter and fourth quarter of 2016, respectively, and loan termination payments of $1.0 million in both the second and third quarters of 2017. |
Three Months Ended September 30, 2017 | Nine Months Ended September 30, 2017 | ||||||||||||
Weighted-average shares: | Shares | Percent | Shares | Percent | |||||||||
Common shares outstanding – Basic | 78,237 | 99.28 | % | 78,197 | 99.28 | % | |||||||
Unvested restricted common shares | 570 | 0.72 | % | 569 | 0.72 | % | |||||||
Total weighted-average shares outstanding | 78,807 | 100.00 | % | 78,767 | 100.00 | % | |||||||
Common shares outstanding – Basic | 78,237 | 99.82 | % | 78,197 | 99.78 | % | |||||||
Effect of dilutive shares(1) | 138 | 0.18 | % | 169 | 0.22 | % | |||||||
Common shares outstanding – Diluted | 78,375 | 100.00 | % | 78,366 | 100.00 | % | |||||||
Net income allocation | |||||||||||||
Net income | $ | 57,431 | 100.00 | % | $ | 92,754 | 100.00 | % | |||||
Distributed and undistributed earnings allocated to unvested restricted shares(2) | (415 | ) | (0.72 | )% | (671 | ) | (0.72 | )% | |||||
Earnings available to common shares | $ | 57,016 | 99.28 | % | $ | 92,083 | 99.28 | % | |||||
Adjusted net income allocation | |||||||||||||
Adjusted net income | $ | 64,387 | 100.00 | % | $ | 112,526 | 100.00 | % | |||||
Amounts allocated to unvested restricted shares | (465 | ) | (0.72 | )% | (814 | ) | (0.72 | )% | |||||
Amounts allocated to common shares – Basic and Diluted | $ | 63,922 | 99.28 | % | $ | 111,712 | 99.28 | % |
(1) | For the three and nine months ended September 30, 2017, distributed and undistributed earnings to restricted shares were 0.72% of net income and adjusted net income. The amount of restricted share forfeitures for all periods present is immaterial to the allocation of distributed and undistributed earnings. |
(2) | For all periods presented, dilutive shares represented contingently issuable shares. |
Three Months Ended September 30, 2016 | Nine Months Ended September 30, 2016 | ||||||||||||
Weighted-average shares: | Shares | Percent | Shares | Percent | |||||||||
Common shares outstanding – Basic | 77,990 | 99.14 | % | 78,230 | 99.18 | % | |||||||
Unvested restricted common shares | 680 | 0.86 | % | 646 | 0.82 | % | |||||||
Total weighted-average shares outstanding | 78,670 | 100.00 | % | 78,876 | 100.00 | % | |||||||
Common shares outstanding – Basic | 77,990 | 99.96 | % | 78,230 | 99.95 | % | |||||||
Effect of dilutive shares(1) | 32 | 0.04 | % | 36 | 0.05 | % | |||||||
Common shares outstanding – Diluted | 78,022 | 100.00 | % | 78,266 | 100.00 | % | |||||||
Net income allocation | |||||||||||||
Net income | $ | 27,437 | 100.00 | % | $ | 83,729 | 100.00 | % | |||||
Distributed and undistributed earnings allocated to unvested restricted shares(2) | (237 | ) | (0.86 | )% | (686 | ) | (0.82 | )% | |||||
Earnings available to common shares | $ | 27,200 | 99.14 | % | $ | 83,043 | 99.18 | % | |||||
Adjusted net income allocation | |||||||||||||
Adjusted net income | $ | 29,706 | 100.00 | % | $ | 98,002 | 100.00 | % | |||||
Amounts allocated to unvested restricted shares | (257 | ) | (0.86 | )% | (803 | ) | (0.82 | )% | |||||
Amounts allocated to common shares – Basic and Diluted | $ | 29,449 | 99.14 | % | $ | 97,199 | 99.18 | % |
(1) | For the three and nine months ended September 30, 2016, distributed and undistributed earnings to restricted shares were 0.86% and 0.82%, respectively, of net income and adjusted net income. The amount of restricted share forfeitures for all periods present is immaterial to the allocation of distributed and undistributed earnings. |
(2) | For all periods presented, dilutive shares represented contingently issuable shares. |
O+/@+;2P^![N:12J37[M'G^(!$!/Y@C\*]3H$%%%% 'SG\??\
MD>['_L&1_P#HV6O1/@?_ ,DZ3_K[E_I7G?Q]_P"1[L?^P9'_ .C9:]$^!_\
MR3I/^ON7^E ^AZ11110(*\F^/_\ R)^F_P#7^/\ T6]>LUY-\?\ _D3]-_Z_
MQ_Z+>@#G_P!GO_D)ZY_UQB_]":O>:\&_9[_Y">N?]<8O_0FKWF@&%%%% !7D
MWQ__ .1/TW_K_'_HMZ]9KR;X_P#_ ")^F_\ 7^/_ $6] '-_ &WAGU/6Q-#'
M)B&+&]0<
M$-%U.#4=/T@17
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M@MHP@..6/4L?