Recent Quotes View Full List My Watchlist Create Watchlist Indicators DJI Nasdaq Composite SPX Gold Crude Oil EL&P Market Index Markets Stocks ETFs Tools Overview News Currencies International Treasuries ATSG Reports Strong Third Quarter 2022 Results By: Air Transport Services Group, Inc. via Business Wire November 03, 2022 at 16:11 PM EDT Versus 3Q2021: Delivers 11% Top-line Growth Seven More Boeing 767 Freighter Leases Reaffirms 2022 Adjusted EBITDA Guidance Air Transport Services Group, Inc. (Nasdaq: ATSG), the leading provider of medium wide-body aircraft leasing, contracted air transportation, and related services, today reported consolidated financial results for the third quarter and nine months ended September 30, 2022. ATSG's third quarter 2022 results, as compared with the third quarter 2021, include: Third Quarter 2022 Results Revenues of $517 million, up $51 million or 11% from a year ago. GAAP Earnings of $50 million, or $0.68 per share, down $12 million. Third quarter 2021 GAAP results included $30 million pretax in government grants representing pandemic relief for ATSG’s passenger airline, and $7 million in incremental pretax losses on financial instruments, primarily related to warrant revaluations. Adjusted Earnings Per Share* of $0.60 increased three cents per share. In addition to adjustments for government grants and warrant revaluation gains, results for each year reflect additional shares for a change in GAAP presentation related to convertible notes. Adjusted Pretax Earnings* of $67 million, up $7 million. Adjusted EBITDA* of $163 million, up $10 million. Operating Cash Flow of $148 million, versus $122 million for the year ago quarter. Also, Adjusted Free Cash Flow* of $91 million, versus $73 million for the year-ago quarter, as sustaining capital expenditures, primarily for aircraft maintenance, increased $7 million. Rich Corrado, president and chief executive officer of ATSG, said, "Our teams continued to achieve or exceed our growth and performance goals during the third quarter, as our emphasis on long-term lease and commercial arrangements with customers continues to dampen the effect of macroeconomic factors on our results. We will complete delivery of eight Boeing 767-300 freighter leases this year while adding seven more customer-provided freighters that we fly on their behalf. Freighter leases continue to fuel our earnings momentum, driving pretax earnings for our leasing subsidiary up 30 percent in the third quarter. Operating hours for our airlines continue to grow, and we’re expecting another busy peak season." * Adjusted Earnings Per Share, Adjusted Pretax Earnings, Adjusted EBITDA and Adjusted Free Cash Flow are non-GAAP financial measures and are defined and reconciled to GAAP measures at the end of this release. Segment Results Cargo Aircraft Management (CAM) External leases of seven more Boeing 767s since September 2021 contributed to CAM’s 18 percent third-quarter revenue gain and 30 percent increase in pre-tax profits from a year ago. Also contributing to CAM's improved results were engine leasing and pay-by-cycle engine support services. Eighty-nine CAM-owned 767 freighter aircraft were leased to external customers as of September 30, 2022. Five of eight newly converted 767-300 freighters CAM expects to lease in 2022 were delivered in the first nine months of the year. Twenty-one CAM-owned aircraft were in or awaiting conversion to freighters as of September 30, 2022, consisting of fourteen 767-300s and seven A321s. That included six 767-300 and six A321-200 passenger aircraft purchased for conversion to freighters during the first nine months of 2022. ACMI Services Third-quarter revenues from ATSG’s three airline subsidiaries increased 8 percent to $357 million compared to the year ago quarter. Revenue block hours increased 3 percent for the third quarter, including an 8 percent increase for cargo operations and a 14 percent decrease for passenger and combi flying. Our airlines operated ten more freighter aircraft under CMI arrangements. Passenger airline operations in support of the U.S. government were exceptionally high in the third quarter of 2021 as Omni Air supported the evacuation of military and civilian personnel from Afghanistan. Pretax segment earnings were $25 million for the quarter, down from the prior-year period but up sequentially from the second quarter of this year. Third-quarter 2021 results included $30 million in earnings from government grants awarded to offset pandemic effects on Omni Air’s passenger operations. Third-quarter results continued to be affected by increased travel and training expenses for flight crews and contracted line maintenance technician costs. 2022 Outlook ATSG expects its Adjusted EBITDA for 2022 to meet or exceed $640 million, up nearly $100 million from 2021. The 2022 Adjusted EBITDA forecast assumes for the fourth quarter: Delivery of the last three of eight dry leases of 767-300 newly converted freighters CAM will complete this year. Addition of the last three of seven customer-provided 767 freighters that our airlines will operate under CMI arrangements. Achieving projected levels of peak-season flying. ATSG expects its capital spending for 2022 will be $625 million, including $195 million in sustaining capex and $430 million for growth. Growth capex will be funded primarily by the strong Adjusted Free Cash Flow ATSG is generating this year. “We are on schedule to meet our targets, as demand for our express-package network assets and flight operations remains strong. We are ready to operate under expanded peak holiday-season flight schedules for our CMI customers, supporting fulfillment of higher e-commerce shopping spurred by special early-season promotions. We anticipate growth in ATSG’s cash flow through the current economic cycle and beyond," he said. Corrado noted that ATSG expects to lease more than 20 freighters in 2023, including fourteen 767-300s and at least six A321-200s. By year-end 2022, CAM will own or hold rights to acquire all of the 767s and A321s it requires for lease deliveries in 2023. Those orders are backed by customer deposits or are from existing lease customers. In 2024, CAM expects a similar pace of 767 and A321 lease deliveries, plus the first of twenty-nine Airbus A330-300 freighters it will purchase, convert and lease. “We expect the Boeing 767-300 and the Airbus A330-300 to be the aircraft of choice for regional express air cargo networks for years to come,” Corrado said. “CAM has secured a sizeable portion of the conversion capacity for both aircraft types emerging from current sources through the middle of this decade. Customers have already placed orders for more than 20 of the 29 A330 freighters we expect to lease through 2027. All of those customers are based outside of North America, which will further diversify our revenue streams and expand our presence abroad.” Share Repurchases In August, ATSG noted that restrictions on its ability to repurchase shares under CARES Act provisions would expire at the end of September. ATSG resumed share repurchases during October 2022, acquiring 1.6 million, or approximately 2 percent of its issued and outstanding shares in open-market and private transactions. Corrado said, "ATSG’s Board of Directors continues to believe that share repurchases, as one component of a carefully considered capital allocation program, are in the best interest of all shareholders of ATSG. ATSG will continue to buy back shares when both market conditions and our assessment of other capital allocation alternatives indicates that they represent the best use of our capital, consistent with our goal to maximize shareholder returns over the long term." Non-GAAP Financial Measures This release, including the attached tables, contains non-GAAP financial measures that management uses to evaluate historical results and project future results. Management believes that these non-GAAP measures assist in highlighting operational trends, facilitating period-over-period comparisons, and providing additional clarity about events and trends affecting core operating performance. Disclosing these non-GAAP measures provides insight to investors about additional metrics that management uses to evaluate past performance and prospects for future performance. Non-GAAP measures should not be considered in isolation or as a substitute for analysis of the Company's results as reported under GAAP. The historical non-GAAP financial measures included in this release are reconciled to GAAP earnings in tables included later in this release. The Company does not provide a reconciliation of projected Adjusted EBITDA because it is unable to predict with reasonable accuracy the value of certain adjustments. Certain adjustments can be significantly impacted by the re-measurements of financial instruments including stock warrants issued to a customer. The Company’s earnings on a GAAP basis and the non-GAAP adjustments for gains and losses resulting from the re-measurement of stock warrants, will depend on the future prices of ATSG stock, interest rates, and other assumptions which are highly uncertain. Conference Call ATSG will host an investor conference call on Friday, November 4, 2022, at 10 a.m. Eastern time to review its financial results for the third quarter of 2022. Participants must register in advance to receive a number and PIN to connect by phone, using a link provided on our website, atsginc.com/investors. A separate link will offer access to a live, listen-only webcast of the call. The webcast will remain available for replay via the same site for 30 days. About ATSG ATSG is a leading provider of aircraft leasing and air cargo transportation and related services to domestic and foreign air carriers and other companies that outsource their air cargo lift requirements. ATSG, through its leasing and airline subsidiaries, is the world's largest owner and operator of converted Boeing 767 freighter aircraft. Through its principal subsidiaries, including three airlines with separate and distinct U.S. FAA Part 121 Air Carrier certificates, ATSG provides aircraft leasing, air cargo lift, passenger ACMI and charter services, aircraft maintenance services and airport ground services. ATSG's subsidiaries include ABX Air, Inc.; Airborne Global Solutions, Inc.; Airborne Maintenance and Engineering Services, Inc., including its subsidiary, Pemco World Air Services, Inc.; Air Transport International, Inc.; Cargo Aircraft Management, Inc.; and Omni Air International, LLC. For more information, please see www.atsginc.com. Except for historical information contained herein, the matters discussed in this release contain forward-looking statements that involve risks and uncertainties. A number of important factors could cause Air Transport Services Group, Inc.'s ("ATSG's") actual results to differ materially from those indicated by such forward-looking statements. Such factors include, but are not limited to: (i) the extent to which changes in market conditions impact the number, timing, and scheduled routes of aircraft deployments to new and existing customers; (ii) the cost and timing with respect to which we are able to purchase and modify aircraft to a cargo configuration, which may be impacted by global supply chain disruptions; (iii) our operating airlines' ability to maintain on-time service and control costs; (iv) our ability to remain in compliance with key agreements with customers, lenders and government agencies; (v) persistent elevated rates of inflation and changes in general economic and/or industry-specific conditions such as higher labor costs, increases in interest rates, an economic recession, and downturns in customer business cycles; (vi) the impact arising from COVID-19 outbreaks, including the emergence of COVID-19 variants; (vii) mark-to-market changes on certain financial instruments; and (viii) other factors that are contained from time to time in ATSG's filings with the U.S. Securities and Exchange Commission, including its annual report on Form 10-K and quarterly reports on Form 10-Q. Readers should carefully review this release and should not place undue reliance on ATSG's forward-looking statements. These forward-looking statements were based on information, plans and estimates as of the date of this release. Except as may be required by applicable law, ATSG undertakes no obligation to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (In thousands, except per share data) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 REVENUES $ 516,916 $ 465,955 $ 1,512,444 $ 1,251,915 OPERATING EXPENSES Salaries, wages and benefits 169,967 148,074 494,526 431,614 Depreciation and amortization 83,283 77,751 246,726 224,435 Maintenance, materials and repairs 41,541 43,751 116,657 131,671 Fuel 68,620 50,176 202,080 117,210 Contracted ground and aviation services 18,278 21,620 56,762 55,217 Travel 29,865 24,928 82,544 61,833 Landing and ramp 4,210 4,027 12,873 10,162 Rent 8,383 5,807 22,114 17,401 Insurance 2,346 3,178 7,224 9,382 Other operating expenses 17,764 17,205 57,968 48,378 Government grants — (30,322 ) — (96,626 ) 444,257 366,195 1,299,474 1,010,677 OPERATING INCOME 72,659 99,760 212,970 241,238 OTHER INCOME (EXPENSE) Interest income 56 8 80 36 Non-service component of retiree benefit credits 4,635 4,457 15,411 13,370 Debt issuance costs — — — (6,505 ) Net gain (loss) on financial instruments 695 (7,378 ) 9,402 37,797 Losses from non-consolidated affiliates (954 ) (1,147 ) (5,577 ) (1,365 ) Interest expense (12,167 ) (14,459 ) (33,027 ) (44,002 ) (7,735 ) (18,519 ) (13,711 ) (669 ) EARNINGS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 64,924 81,241 199,259 240,569 INCOME TAX EXPENSE (14,736 ) (18,878 ) (45,065 ) (56,047 ) EARNINGS FROM CONTINUING OPERATIONS 50,188 62,363 154,194 184,522 EARNINGS FROM DISCONTINUED OPERATIONS, NET OF TAX 854 2,309 1,736 2,374 NET EARNINGS $ 51,042 $ 64,672 $ 155,930 $ 186,896 EARNINGS PER SHARE - CONTINUING OPERATIONS Basic $ 0.68 $ 0.85 $ 2.08 $ 2.75 Diluted $ 0.57 $ 0.81 $ 1.76 $ 2.14 WEIGHTED AVERAGE SHARES - CONTINUING OPERATIONS Basic 73,998 73,721 73,956 67,177 Diluted 88,746 76,743 88,980 75,277 AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except share data) September 30, December 31, 2022 2021 ASSETS CURRENT ASSETS: Cash and cash equivalents $ 54,486 $ 69,496 Accounts receivable, net of allowance of $989 in 2022 and $742 in 2021 250,548 205,399 Inventory 55,322 49,204 Prepaid supplies and other 28,281 28,742 TOTAL CURRENT ASSETS 388,637 352,841 Property and equipment, net 2,339,278 2,129,934 Customer incentive 85,472 102,913 Goodwill and acquired intangibles 495,195 505,125 Operating lease assets 61,742 62,644 Other assets 154,841 113,878 TOTAL ASSETS $ 3,525,165 $ 3,267,335 LIABILITIES AND STOCKHOLDERS’ EQUITY CURRENT LIABILITIES: Accounts payable $ 186,460 $ 174,237 Accrued salaries, wages and benefits 60,170 56,652 Accrued expenses 12,910 14,950 Current portion of debt obligations 637 628 Current portion of lease obligations 21,879 18,783 Unearned revenue and grants 37,289 47,381 TOTAL CURRENT LIABILITIES 319,345 312,631 Long term debt 1,369,006 1,298,735 Stock warrant obligations 715 915 Post-retirement obligations 20,140 21,337 Long term lease obligations 40,581 44,387 Other liabilities 56,810 49,662 Deferred income taxes 253,036 217,291 STOCKHOLDERS’ EQUITY: Preferred stock, 20,000,000 shares authorized, including 75,000 Series A Junior Participating Preferred Stock — — Common stock, par value $0.01 per share; 150,000,000 shares authorized; 74,366,636 and 74,142,183 shares issued and outstanding in 2022 and 2021, respectively 744 741 Additional paid-in capital 1,039,354 1,074,286 Retained earnings 486,231 309,430 Accumulated other comprehensive loss (60,797 ) (62,080 ) TOTAL STOCKHOLDERS’ EQUITY 1,465,532 1,322,377 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 3,525,165 $ 3,267,335 AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED SUMMARY OF CASH FLOWS (In thousands) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 OPERATING CASH FLOWS $ 147,861 $ 122,047 $ 398,070 $ 429,238 INVESTING ACTIVITIES: Aircraft acquisitions and freighter conversions (97,666 ) (78,462 ) (302,959 ) (278,566 ) Planned aircraft maintenance, engine overhauls and other non-aircraft additions to property and equipment (56,482 ) (49,415 ) (145,399 ) (149,560 ) Proceeds from property and equipment 3,605 2,800 3,759 3,524 Investments in businesses 312 327 (16,233 ) (2,155 ) TOTAL INVESTING CASH FLOWS (150,231 ) (124,750 ) (460,832 ) (426,757 ) FINANCING ACTIVITIES: Principal payments on debt (50,215 ) (32,099 ) (345,525 ) (1,758,018 ) Proceeds from borrowings 60,000 — 510,000 1,430,600 Repurchase of senior unsecured notes — — (115,204 ) — Proceeds from senior unsecured bond issuance — — — 207,400 Payments for financing costs — (293 ) — (3,099 ) Proceeds from issuance of warrants — — — 131,967 Taxes paid for conversion of employee awards (80 ) (6 ) (1,519 ) (1,242 ) TOTAL FINANCING CASH FLOWS 9,705 (32,398 ) 47,752 7,608 NET INCREASE (DECREASE) IN CASH $ 7,335 $ (35,101 ) $ (15,010 ) $ 10,089 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD $ 47,151 $ 84,909 $ 69,496 $ 39,719 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 54,486 $ 49,808 $ 54,486 $ 49,808 AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES PRETAX EARNINGS AND ADJUSTED PRETAX EARNINGS SUMMARY FROM CONTINUING OPERATIONS NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 Revenues CAM Aircraft leasing and related revenues $ 114,526 $ 97,960 $ 341,164 $ 279,813 Lease incentive amortization (5,030 ) (5,029 ) (15,089 ) (15,011 ) Total CAM 109,496 92,931 326,075 264,802 ACMI Services 357,375 330,906 1,034,963 851,338 Other Activities 108,423 90,292 318,837 281,226 Total Revenues 575,294 514,129 1,679,875 1,397,366 Eliminate internal revenues (58,378 ) (48,174 ) (167,431 ) (145,451 ) Customer Revenues $ 516,916 $ 465,955 $ 1,512,444 $ 1,251,915 Pretax Earnings (Loss) from Continuing Operations CAM, inclusive of interest expense 36,975 28,502 111,587 72,518 ACMI Services, inclusive of government grants and interest expense 25,265 58,225 69,267 124,246 Other Activities (1,182 ) (1,047 ) 560 2,503 Net, unallocated interest expense (510 ) (371 ) (1,391 ) (1,995 ) Non-service components of retiree benefit credit 4,635 4,457 15,411 13,370 Debt issuance costs — — — (6,505 ) Net gain (loss) on financial instruments 695 (7,378 ) 9,402 37,797 Loss from non-consolidated affiliates (954 ) (1,147 ) (5,577 ) (1,365 ) Earnings from Continuing Operations before Income Taxes (GAAP) $ 64,924 $ 81,241 $ 199,259 $ 240,569 Adjustments to Pretax Earnings Add customer incentive amortization 5,822 5,798 17,442 17,295 Less government grants — (30,322 ) — (96,626 ) Less non-service components of retiree benefit credit (4,635 ) (4,457 ) (15,411 ) (13,370 ) Add debt issuance costs — — — 6,505 Less net (gain) loss on financial instruments (695 ) 7,378 (9,402 ) (37,797 ) Add loss from non-consolidated affiliates 954 1,147 5,577 1,365 Add net charges for hangar foam incident 960 — 960 — Adjusted Pretax Earnings (non-GAAP) $ 67,330 $ 60,785 $ 198,425 $ 117,941 Adjusted Pretax Earnings excludes certain items included in GAAP based pretax earnings (loss) from continuing operations because they are distinctly different in their predictability among periods or not closely related to our operations. Presenting this measure provides investors with a comparative metric of fundamental operations, while highlighting changes to certain items among periods. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES ADJUSTED EARNINGS FROM CONTINUING OPERATIONS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 Earnings from Continuing Operations Before Income Taxes $ 64,924 $ 81,241 $ 199,259 $ 240,569 Interest Income (56 ) (8 ) (80 ) (36 ) Interest Expense 12,167 14,459 33,027 44,002 Depreciation and Amortization 83,283 77,751 246,726 224,435 EBITDA from Continuing Operations (non-GAAP) $ 160,318 $ 173,443 $ 478,932 $ 508,970 Add customer incentive amortization 5,822 5,798 17,442 17,295 Less government grants — (30,322 ) — (96,626 ) Add non-service components of retiree benefit credits (4,635 ) (4,457 ) (15,411 ) (13,370 ) Less debt issuance costs — — — 6,505 Less net (gain) loss on financial instruments (695 ) 7,378 (9,402 ) (37,797 ) Add loss from non-consolidated affiliates 954 1,147 5,577 1,365 Add net charges for hangar foam incident 960 — 960 — Adjusted EBITDA (non-GAAP) $ 162,724 $ 152,987 $ 478,098 $ 386,342 Management uses Adjusted EBITDA to assess the performance of its operating results among periods. It is a metric that facilitates the comparison of financial results of underlying operations. Additionally, these non-GAAP adjustments are similar to the adjustments used by lenders in the Company’s senior secured credit facility to assess financial performance and determine the cost of borrowed funds. The adjustments also remove the non-service cost components of retiree benefit plans because they are not closely related to ongoing operating activities. To improve comparability between periods, adjustments from earnings also remove the recognition of government grants and charges, net of related insurance recoveries, resulting from the inadvertent discharge of a fire suppression system at one of the Company's maintenance hangars in August of 2022. Management presents EBITDA from Continuing Operations, a commonly referenced metric, as a subtotal toward computing Adjusted EBITDA. EBITDA from Continuing Operations is defined as Earnings (Loss) from Continuing Operations Before Income Taxes plus net interest expense, depreciation, and amortization expense. Adjusted EBITDA is defined as EBITDA from Continuing Operations less financial instrument revaluation gains or losses, non-service components of retiree benefit costs including pension plan settlements, amortization of warrant-based customer incentive costs recorded in revenue, recognition of government grants, charge off of debt issuance costs upon debt restructuring and costs from non-consolidated affiliates. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES ADJUSTED FREE CASH FLOW NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended Twelve Months Ended September 30, September 30, September 30, 2022 2021 2022 2021 2022 OPERATING CASH FLOWS (GAAP) $ 147,861 $ 122,047 $ 398,070 $ 429,238 $ 552,389 Sustaining capital expenditures (56,482 ) (49,415 ) (145,399 ) (149,560 ) (178,943 ) ADJUSTED FREE CASH FLOW (Non-GAAP) $ 91,379 $ 72,632 $ 252,671 $ 279,678 $ 373,446 Sustaining capital expenditures includes cash outflows for planned aircraft maintenance, engine overhauls, information systems and other non-aircraft additions to property and equipment. It does not include expenditures for aircraft acquisitions and related passenger-to-freighter conversion costs. Cash receipts from government payroll support programs, which are included in operating cash flows, were $0 and $83.0 million for the nine month periods ended September 30, 2022 and 2021, respectively. Cash receipts from government payroll support programs were $0 for the twelve months ended September 30, 2022. Adjusted Free Cash Flow (non-GAAP) includes cash flow from operations net of expenditures for planned aircraft maintenance, engine overhauls and other non-aircraft additions to property and equipment. Management believes that adjusting GAAP operating cash flows is useful to evaluate the company's ability to generate cash for growth initiatives, debt service, cash returns for shareholders or other discretionary allocations of capital. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES ADJUSTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended September 30, 2022 September 30, 2021 September 30, 2022 September 30, 2021 $ $ Per Share $ $ Per Share $ $ Per Share $ $ Per Share Earnings from Continuing Operations - basic (GAAP) $ 50,188 $ 62,363 $ 154,194 $ 184,522 Gain from warrant revaluation, net of tax1 (105 ) — (155 ) (23,776 ) Convertible notes interest charges, net of tax2 763 — 2,285 — Earnings from Continuing Operations - diluted (GAAP) 50,846 $ 0.57 62,363 $ 0.81 156,324 $ 1.76 160,746 $ 2.14 Adjustments to remove the following, net of tax Customer incentive amortization3 4,493 $ 0.05 4,475 $ 0.06 13,461 $ 0.15 13,348 $ 0.18 Government grants4 — $ — (23,402 ) $ (0.30 ) — $ — (74,574 ) $ (0.99 ) Non-service component of retiree benefits5 (3,577 ) $ (0.04 ) (3,440 ) $ (0.04 ) (11,893 ) $ (0.14 ) (10,319 ) $ (0.14 ) Derivative and warrant revaluation6 (431 ) $ — 5,694 $ 0.06 (7,102 ) $ (0.08 ) (5,395 ) $ (0.13 ) Loss from affiliates7 736 $ 0.01 885 $ 0.01 4,304 $ 0.05 1,053 $ 0.01 Debt issuance costs 8 — $ — — $ — — $ — 5,020 $ 0.07 Convertible debt interest charges (prior period), net of tax2 — $ — 2,355 $ (0.03 ) — $ — 7,018 $ (0.03 ) Hangar foam incident 9 741 $ 0.01 — $ — 741 $ 0.01 — $ — Adjusted Earnings from Continuing Operations (non-GAAP) $ 52,808 $ 0.60 $ 48,930 $ 0.57 $ 155,835 $ 1.75 $ 96,897 $ 1.11 Shares Shares Shares Shares Weighted Average Shares - diluted (GAAP) 88,746 76,743 88,980 75,277 Additional shares - warrants1 — 1,343 — 3,583 Additional shares - convertible notes2 — 8,111 — 8,111 Adjusted Shares (non-GAAP) 88,746 86,197 88,980 86,971 This presentation does not give effect to convertible note hedges the Company purchased having the same number of the Company's common shares, 8.111 million shares, and the same strike price of $31.90, that underlie the Convertible Notes. The convertible note hedges are expected to reduce the potential equity dilution with respect to the Company's common stock upon conversion of the Convertible Notes. Adjusted Earnings from Continuing Operations and Adjusted Earnings Per Share from Continuing Operations are non-GAAP financial measures and should not be considered as alternatives to Earnings from Continuing Operations, Weighted Average Shares - diluted or Earnings Per Share from Continuing Operations or any other performance measure derived in accordance with GAAP. Adjusted Earnings and Adjusted Earnings Per Share from Continuing Operations should not be considered in isolation or as a substitute for analysis of the company's results as reported under GAAP. 1. Under U.S. GAAP, certain warrants are reflected as a liability and unrealized warrant gains are typically removed from diluted earnings per share (“EPS”) calculations, while unrealized warrant losses are not removed because they are dilutive to EPS. For all periods presented, additional shares assumes that Amazon net settled its remaining warrants during each period. 2. Application of accounting standard ASU No. 2020-06, "Accounting for Convertible Instruments and Contracts in an Entity's Own Equity" was adopted prospectively for EPS calculations on January 1, 2022 using the modified retrospective approach. The new GAAP requires convertible debt to be treated under the "if-convert method" for EPS. Periods prior to adoption include adjustments to reflect EPS as if the new standard had been applied historically for comparability purposes. 3. Removes the amortization of the warrant-based customer incentives which are recorded against revenue over the term of the related aircraft leases and customer contracts. 4. Removes the effects of government grants received under federal payroll support programs. 5. Removes the non-service component of post-retirement costs and credits. 6. Removes gains and losses from financial instruments, including derivative interest rate instruments and warrant revaluations. 7. Removes losses for the Company's non-consolidated affiliates. 8. Removes the charge off of debt issuance costs when the Company modified its debt structure. 9. Removes charges related to the inadvertent discharge of a fire suppression system in the Company's aircraft hangar, net of related insurance recoveries. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES AIRCRAFT FLEET Aircraft Types September 30, 2021 December 31, 2021 September 30, 2022 December 31, 2022 Projected Freighter Passenger Freighter Passenger Freighter Passenger Freighter Passenger B767-200 32 3 33 3 32 3 32 3 B767-300 61 9 65 9 74 8 80 8 B777-200 — 3 — 3 — 3 — 3 B757 Combi — 4 — 4 — 4 — 4 A321-200 — — — — — — — — Total Aircraft in Service 93 19 98 19 106 18 112 18 B767-300 in or awaiting cargo conversion 15 — 12 — 14 — 15 — A321 in or awaiting cargo conversion 1 — 1 — 7 — 9 — A330 awaiting cargo conversion — — — — — — 1 — B767-200 staging for lease 2 — 1 — 2 — 2 — Total Aircraft 111 19 112 19 129 18 139 18 Aircraft in Service September 30, December 31, September 30, December 31, 2021 2021 2022 2022 Projected Dry leased without CMI 35 35 37 41 Dry leased with CMI 47 50 52 52 Customer provided for CMI 4 6 10 13 ACMI/Charter1 26 26 25 24 1. ACMI/Charter includes four Boeing 767 passenger aircraft leased from external companies. View source version on businesswire.com: https://www.businesswire.com/news/home/20221103006271/en/Contacts Quint Turner, ATSG Inc. Chief Financial Officer 937-366-2303 Data & News supplied by www.cloudquote.io Stock quotes supplied by Barchart Quotes delayed at least 20 minutes. By accessing this page, you agree to the following Privacy Policy and Terms and Conditions.
ATSG Reports Strong Third Quarter 2022 Results By: Air Transport Services Group, Inc. via Business Wire November 03, 2022 at 16:11 PM EDT Versus 3Q2021: Delivers 11% Top-line Growth Seven More Boeing 767 Freighter Leases Reaffirms 2022 Adjusted EBITDA Guidance Air Transport Services Group, Inc. (Nasdaq: ATSG), the leading provider of medium wide-body aircraft leasing, contracted air transportation, and related services, today reported consolidated financial results for the third quarter and nine months ended September 30, 2022. ATSG's third quarter 2022 results, as compared with the third quarter 2021, include: Third Quarter 2022 Results Revenues of $517 million, up $51 million or 11% from a year ago. GAAP Earnings of $50 million, or $0.68 per share, down $12 million. Third quarter 2021 GAAP results included $30 million pretax in government grants representing pandemic relief for ATSG’s passenger airline, and $7 million in incremental pretax losses on financial instruments, primarily related to warrant revaluations. Adjusted Earnings Per Share* of $0.60 increased three cents per share. In addition to adjustments for government grants and warrant revaluation gains, results for each year reflect additional shares for a change in GAAP presentation related to convertible notes. Adjusted Pretax Earnings* of $67 million, up $7 million. Adjusted EBITDA* of $163 million, up $10 million. Operating Cash Flow of $148 million, versus $122 million for the year ago quarter. Also, Adjusted Free Cash Flow* of $91 million, versus $73 million for the year-ago quarter, as sustaining capital expenditures, primarily for aircraft maintenance, increased $7 million. Rich Corrado, president and chief executive officer of ATSG, said, "Our teams continued to achieve or exceed our growth and performance goals during the third quarter, as our emphasis on long-term lease and commercial arrangements with customers continues to dampen the effect of macroeconomic factors on our results. We will complete delivery of eight Boeing 767-300 freighter leases this year while adding seven more customer-provided freighters that we fly on their behalf. Freighter leases continue to fuel our earnings momentum, driving pretax earnings for our leasing subsidiary up 30 percent in the third quarter. Operating hours for our airlines continue to grow, and we’re expecting another busy peak season." * Adjusted Earnings Per Share, Adjusted Pretax Earnings, Adjusted EBITDA and Adjusted Free Cash Flow are non-GAAP financial measures and are defined and reconciled to GAAP measures at the end of this release. Segment Results Cargo Aircraft Management (CAM) External leases of seven more Boeing 767s since September 2021 contributed to CAM’s 18 percent third-quarter revenue gain and 30 percent increase in pre-tax profits from a year ago. Also contributing to CAM's improved results were engine leasing and pay-by-cycle engine support services. Eighty-nine CAM-owned 767 freighter aircraft were leased to external customers as of September 30, 2022. Five of eight newly converted 767-300 freighters CAM expects to lease in 2022 were delivered in the first nine months of the year. Twenty-one CAM-owned aircraft were in or awaiting conversion to freighters as of September 30, 2022, consisting of fourteen 767-300s and seven A321s. That included six 767-300 and six A321-200 passenger aircraft purchased for conversion to freighters during the first nine months of 2022. ACMI Services Third-quarter revenues from ATSG’s three airline subsidiaries increased 8 percent to $357 million compared to the year ago quarter. Revenue block hours increased 3 percent for the third quarter, including an 8 percent increase for cargo operations and a 14 percent decrease for passenger and combi flying. Our airlines operated ten more freighter aircraft under CMI arrangements. Passenger airline operations in support of the U.S. government were exceptionally high in the third quarter of 2021 as Omni Air supported the evacuation of military and civilian personnel from Afghanistan. Pretax segment earnings were $25 million for the quarter, down from the prior-year period but up sequentially from the second quarter of this year. Third-quarter 2021 results included $30 million in earnings from government grants awarded to offset pandemic effects on Omni Air’s passenger operations. Third-quarter results continued to be affected by increased travel and training expenses for flight crews and contracted line maintenance technician costs. 2022 Outlook ATSG expects its Adjusted EBITDA for 2022 to meet or exceed $640 million, up nearly $100 million from 2021. The 2022 Adjusted EBITDA forecast assumes for the fourth quarter: Delivery of the last three of eight dry leases of 767-300 newly converted freighters CAM will complete this year. Addition of the last three of seven customer-provided 767 freighters that our airlines will operate under CMI arrangements. Achieving projected levels of peak-season flying. ATSG expects its capital spending for 2022 will be $625 million, including $195 million in sustaining capex and $430 million for growth. Growth capex will be funded primarily by the strong Adjusted Free Cash Flow ATSG is generating this year. “We are on schedule to meet our targets, as demand for our express-package network assets and flight operations remains strong. We are ready to operate under expanded peak holiday-season flight schedules for our CMI customers, supporting fulfillment of higher e-commerce shopping spurred by special early-season promotions. We anticipate growth in ATSG’s cash flow through the current economic cycle and beyond," he said. Corrado noted that ATSG expects to lease more than 20 freighters in 2023, including fourteen 767-300s and at least six A321-200s. By year-end 2022, CAM will own or hold rights to acquire all of the 767s and A321s it requires for lease deliveries in 2023. Those orders are backed by customer deposits or are from existing lease customers. In 2024, CAM expects a similar pace of 767 and A321 lease deliveries, plus the first of twenty-nine Airbus A330-300 freighters it will purchase, convert and lease. “We expect the Boeing 767-300 and the Airbus A330-300 to be the aircraft of choice for regional express air cargo networks for years to come,” Corrado said. “CAM has secured a sizeable portion of the conversion capacity for both aircraft types emerging from current sources through the middle of this decade. Customers have already placed orders for more than 20 of the 29 A330 freighters we expect to lease through 2027. All of those customers are based outside of North America, which will further diversify our revenue streams and expand our presence abroad.” Share Repurchases In August, ATSG noted that restrictions on its ability to repurchase shares under CARES Act provisions would expire at the end of September. ATSG resumed share repurchases during October 2022, acquiring 1.6 million, or approximately 2 percent of its issued and outstanding shares in open-market and private transactions. Corrado said, "ATSG’s Board of Directors continues to believe that share repurchases, as one component of a carefully considered capital allocation program, are in the best interest of all shareholders of ATSG. ATSG will continue to buy back shares when both market conditions and our assessment of other capital allocation alternatives indicates that they represent the best use of our capital, consistent with our goal to maximize shareholder returns over the long term." Non-GAAP Financial Measures This release, including the attached tables, contains non-GAAP financial measures that management uses to evaluate historical results and project future results. Management believes that these non-GAAP measures assist in highlighting operational trends, facilitating period-over-period comparisons, and providing additional clarity about events and trends affecting core operating performance. Disclosing these non-GAAP measures provides insight to investors about additional metrics that management uses to evaluate past performance and prospects for future performance. Non-GAAP measures should not be considered in isolation or as a substitute for analysis of the Company's results as reported under GAAP. The historical non-GAAP financial measures included in this release are reconciled to GAAP earnings in tables included later in this release. The Company does not provide a reconciliation of projected Adjusted EBITDA because it is unable to predict with reasonable accuracy the value of certain adjustments. Certain adjustments can be significantly impacted by the re-measurements of financial instruments including stock warrants issued to a customer. The Company’s earnings on a GAAP basis and the non-GAAP adjustments for gains and losses resulting from the re-measurement of stock warrants, will depend on the future prices of ATSG stock, interest rates, and other assumptions which are highly uncertain. Conference Call ATSG will host an investor conference call on Friday, November 4, 2022, at 10 a.m. Eastern time to review its financial results for the third quarter of 2022. Participants must register in advance to receive a number and PIN to connect by phone, using a link provided on our website, atsginc.com/investors. A separate link will offer access to a live, listen-only webcast of the call. The webcast will remain available for replay via the same site for 30 days. About ATSG ATSG is a leading provider of aircraft leasing and air cargo transportation and related services to domestic and foreign air carriers and other companies that outsource their air cargo lift requirements. ATSG, through its leasing and airline subsidiaries, is the world's largest owner and operator of converted Boeing 767 freighter aircraft. Through its principal subsidiaries, including three airlines with separate and distinct U.S. FAA Part 121 Air Carrier certificates, ATSG provides aircraft leasing, air cargo lift, passenger ACMI and charter services, aircraft maintenance services and airport ground services. ATSG's subsidiaries include ABX Air, Inc.; Airborne Global Solutions, Inc.; Airborne Maintenance and Engineering Services, Inc., including its subsidiary, Pemco World Air Services, Inc.; Air Transport International, Inc.; Cargo Aircraft Management, Inc.; and Omni Air International, LLC. For more information, please see www.atsginc.com. Except for historical information contained herein, the matters discussed in this release contain forward-looking statements that involve risks and uncertainties. A number of important factors could cause Air Transport Services Group, Inc.'s ("ATSG's") actual results to differ materially from those indicated by such forward-looking statements. Such factors include, but are not limited to: (i) the extent to which changes in market conditions impact the number, timing, and scheduled routes of aircraft deployments to new and existing customers; (ii) the cost and timing with respect to which we are able to purchase and modify aircraft to a cargo configuration, which may be impacted by global supply chain disruptions; (iii) our operating airlines' ability to maintain on-time service and control costs; (iv) our ability to remain in compliance with key agreements with customers, lenders and government agencies; (v) persistent elevated rates of inflation and changes in general economic and/or industry-specific conditions such as higher labor costs, increases in interest rates, an economic recession, and downturns in customer business cycles; (vi) the impact arising from COVID-19 outbreaks, including the emergence of COVID-19 variants; (vii) mark-to-market changes on certain financial instruments; and (viii) other factors that are contained from time to time in ATSG's filings with the U.S. Securities and Exchange Commission, including its annual report on Form 10-K and quarterly reports on Form 10-Q. Readers should carefully review this release and should not place undue reliance on ATSG's forward-looking statements. These forward-looking statements were based on information, plans and estimates as of the date of this release. Except as may be required by applicable law, ATSG undertakes no obligation to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (In thousands, except per share data) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 REVENUES $ 516,916 $ 465,955 $ 1,512,444 $ 1,251,915 OPERATING EXPENSES Salaries, wages and benefits 169,967 148,074 494,526 431,614 Depreciation and amortization 83,283 77,751 246,726 224,435 Maintenance, materials and repairs 41,541 43,751 116,657 131,671 Fuel 68,620 50,176 202,080 117,210 Contracted ground and aviation services 18,278 21,620 56,762 55,217 Travel 29,865 24,928 82,544 61,833 Landing and ramp 4,210 4,027 12,873 10,162 Rent 8,383 5,807 22,114 17,401 Insurance 2,346 3,178 7,224 9,382 Other operating expenses 17,764 17,205 57,968 48,378 Government grants — (30,322 ) — (96,626 ) 444,257 366,195 1,299,474 1,010,677 OPERATING INCOME 72,659 99,760 212,970 241,238 OTHER INCOME (EXPENSE) Interest income 56 8 80 36 Non-service component of retiree benefit credits 4,635 4,457 15,411 13,370 Debt issuance costs — — — (6,505 ) Net gain (loss) on financial instruments 695 (7,378 ) 9,402 37,797 Losses from non-consolidated affiliates (954 ) (1,147 ) (5,577 ) (1,365 ) Interest expense (12,167 ) (14,459 ) (33,027 ) (44,002 ) (7,735 ) (18,519 ) (13,711 ) (669 ) EARNINGS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 64,924 81,241 199,259 240,569 INCOME TAX EXPENSE (14,736 ) (18,878 ) (45,065 ) (56,047 ) EARNINGS FROM CONTINUING OPERATIONS 50,188 62,363 154,194 184,522 EARNINGS FROM DISCONTINUED OPERATIONS, NET OF TAX 854 2,309 1,736 2,374 NET EARNINGS $ 51,042 $ 64,672 $ 155,930 $ 186,896 EARNINGS PER SHARE - CONTINUING OPERATIONS Basic $ 0.68 $ 0.85 $ 2.08 $ 2.75 Diluted $ 0.57 $ 0.81 $ 1.76 $ 2.14 WEIGHTED AVERAGE SHARES - CONTINUING OPERATIONS Basic 73,998 73,721 73,956 67,177 Diluted 88,746 76,743 88,980 75,277 AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except share data) September 30, December 31, 2022 2021 ASSETS CURRENT ASSETS: Cash and cash equivalents $ 54,486 $ 69,496 Accounts receivable, net of allowance of $989 in 2022 and $742 in 2021 250,548 205,399 Inventory 55,322 49,204 Prepaid supplies and other 28,281 28,742 TOTAL CURRENT ASSETS 388,637 352,841 Property and equipment, net 2,339,278 2,129,934 Customer incentive 85,472 102,913 Goodwill and acquired intangibles 495,195 505,125 Operating lease assets 61,742 62,644 Other assets 154,841 113,878 TOTAL ASSETS $ 3,525,165 $ 3,267,335 LIABILITIES AND STOCKHOLDERS’ EQUITY CURRENT LIABILITIES: Accounts payable $ 186,460 $ 174,237 Accrued salaries, wages and benefits 60,170 56,652 Accrued expenses 12,910 14,950 Current portion of debt obligations 637 628 Current portion of lease obligations 21,879 18,783 Unearned revenue and grants 37,289 47,381 TOTAL CURRENT LIABILITIES 319,345 312,631 Long term debt 1,369,006 1,298,735 Stock warrant obligations 715 915 Post-retirement obligations 20,140 21,337 Long term lease obligations 40,581 44,387 Other liabilities 56,810 49,662 Deferred income taxes 253,036 217,291 STOCKHOLDERS’ EQUITY: Preferred stock, 20,000,000 shares authorized, including 75,000 Series A Junior Participating Preferred Stock — — Common stock, par value $0.01 per share; 150,000,000 shares authorized; 74,366,636 and 74,142,183 shares issued and outstanding in 2022 and 2021, respectively 744 741 Additional paid-in capital 1,039,354 1,074,286 Retained earnings 486,231 309,430 Accumulated other comprehensive loss (60,797 ) (62,080 ) TOTAL STOCKHOLDERS’ EQUITY 1,465,532 1,322,377 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 3,525,165 $ 3,267,335 AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED SUMMARY OF CASH FLOWS (In thousands) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 OPERATING CASH FLOWS $ 147,861 $ 122,047 $ 398,070 $ 429,238 INVESTING ACTIVITIES: Aircraft acquisitions and freighter conversions (97,666 ) (78,462 ) (302,959 ) (278,566 ) Planned aircraft maintenance, engine overhauls and other non-aircraft additions to property and equipment (56,482 ) (49,415 ) (145,399 ) (149,560 ) Proceeds from property and equipment 3,605 2,800 3,759 3,524 Investments in businesses 312 327 (16,233 ) (2,155 ) TOTAL INVESTING CASH FLOWS (150,231 ) (124,750 ) (460,832 ) (426,757 ) FINANCING ACTIVITIES: Principal payments on debt (50,215 ) (32,099 ) (345,525 ) (1,758,018 ) Proceeds from borrowings 60,000 — 510,000 1,430,600 Repurchase of senior unsecured notes — — (115,204 ) — Proceeds from senior unsecured bond issuance — — — 207,400 Payments for financing costs — (293 ) — (3,099 ) Proceeds from issuance of warrants — — — 131,967 Taxes paid for conversion of employee awards (80 ) (6 ) (1,519 ) (1,242 ) TOTAL FINANCING CASH FLOWS 9,705 (32,398 ) 47,752 7,608 NET INCREASE (DECREASE) IN CASH $ 7,335 $ (35,101 ) $ (15,010 ) $ 10,089 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD $ 47,151 $ 84,909 $ 69,496 $ 39,719 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 54,486 $ 49,808 $ 54,486 $ 49,808 AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES PRETAX EARNINGS AND ADJUSTED PRETAX EARNINGS SUMMARY FROM CONTINUING OPERATIONS NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 Revenues CAM Aircraft leasing and related revenues $ 114,526 $ 97,960 $ 341,164 $ 279,813 Lease incentive amortization (5,030 ) (5,029 ) (15,089 ) (15,011 ) Total CAM 109,496 92,931 326,075 264,802 ACMI Services 357,375 330,906 1,034,963 851,338 Other Activities 108,423 90,292 318,837 281,226 Total Revenues 575,294 514,129 1,679,875 1,397,366 Eliminate internal revenues (58,378 ) (48,174 ) (167,431 ) (145,451 ) Customer Revenues $ 516,916 $ 465,955 $ 1,512,444 $ 1,251,915 Pretax Earnings (Loss) from Continuing Operations CAM, inclusive of interest expense 36,975 28,502 111,587 72,518 ACMI Services, inclusive of government grants and interest expense 25,265 58,225 69,267 124,246 Other Activities (1,182 ) (1,047 ) 560 2,503 Net, unallocated interest expense (510 ) (371 ) (1,391 ) (1,995 ) Non-service components of retiree benefit credit 4,635 4,457 15,411 13,370 Debt issuance costs — — — (6,505 ) Net gain (loss) on financial instruments 695 (7,378 ) 9,402 37,797 Loss from non-consolidated affiliates (954 ) (1,147 ) (5,577 ) (1,365 ) Earnings from Continuing Operations before Income Taxes (GAAP) $ 64,924 $ 81,241 $ 199,259 $ 240,569 Adjustments to Pretax Earnings Add customer incentive amortization 5,822 5,798 17,442 17,295 Less government grants — (30,322 ) — (96,626 ) Less non-service components of retiree benefit credit (4,635 ) (4,457 ) (15,411 ) (13,370 ) Add debt issuance costs — — — 6,505 Less net (gain) loss on financial instruments (695 ) 7,378 (9,402 ) (37,797 ) Add loss from non-consolidated affiliates 954 1,147 5,577 1,365 Add net charges for hangar foam incident 960 — 960 — Adjusted Pretax Earnings (non-GAAP) $ 67,330 $ 60,785 $ 198,425 $ 117,941 Adjusted Pretax Earnings excludes certain items included in GAAP based pretax earnings (loss) from continuing operations because they are distinctly different in their predictability among periods or not closely related to our operations. Presenting this measure provides investors with a comparative metric of fundamental operations, while highlighting changes to certain items among periods. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES ADJUSTED EARNINGS FROM CONTINUING OPERATIONS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 Earnings from Continuing Operations Before Income Taxes $ 64,924 $ 81,241 $ 199,259 $ 240,569 Interest Income (56 ) (8 ) (80 ) (36 ) Interest Expense 12,167 14,459 33,027 44,002 Depreciation and Amortization 83,283 77,751 246,726 224,435 EBITDA from Continuing Operations (non-GAAP) $ 160,318 $ 173,443 $ 478,932 $ 508,970 Add customer incentive amortization 5,822 5,798 17,442 17,295 Less government grants — (30,322 ) — (96,626 ) Add non-service components of retiree benefit credits (4,635 ) (4,457 ) (15,411 ) (13,370 ) Less debt issuance costs — — — 6,505 Less net (gain) loss on financial instruments (695 ) 7,378 (9,402 ) (37,797 ) Add loss from non-consolidated affiliates 954 1,147 5,577 1,365 Add net charges for hangar foam incident 960 — 960 — Adjusted EBITDA (non-GAAP) $ 162,724 $ 152,987 $ 478,098 $ 386,342 Management uses Adjusted EBITDA to assess the performance of its operating results among periods. It is a metric that facilitates the comparison of financial results of underlying operations. Additionally, these non-GAAP adjustments are similar to the adjustments used by lenders in the Company’s senior secured credit facility to assess financial performance and determine the cost of borrowed funds. The adjustments also remove the non-service cost components of retiree benefit plans because they are not closely related to ongoing operating activities. To improve comparability between periods, adjustments from earnings also remove the recognition of government grants and charges, net of related insurance recoveries, resulting from the inadvertent discharge of a fire suppression system at one of the Company's maintenance hangars in August of 2022. Management presents EBITDA from Continuing Operations, a commonly referenced metric, as a subtotal toward computing Adjusted EBITDA. EBITDA from Continuing Operations is defined as Earnings (Loss) from Continuing Operations Before Income Taxes plus net interest expense, depreciation, and amortization expense. Adjusted EBITDA is defined as EBITDA from Continuing Operations less financial instrument revaluation gains or losses, non-service components of retiree benefit costs including pension plan settlements, amortization of warrant-based customer incentive costs recorded in revenue, recognition of government grants, charge off of debt issuance costs upon debt restructuring and costs from non-consolidated affiliates. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES ADJUSTED FREE CASH FLOW NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended Twelve Months Ended September 30, September 30, September 30, 2022 2021 2022 2021 2022 OPERATING CASH FLOWS (GAAP) $ 147,861 $ 122,047 $ 398,070 $ 429,238 $ 552,389 Sustaining capital expenditures (56,482 ) (49,415 ) (145,399 ) (149,560 ) (178,943 ) ADJUSTED FREE CASH FLOW (Non-GAAP) $ 91,379 $ 72,632 $ 252,671 $ 279,678 $ 373,446 Sustaining capital expenditures includes cash outflows for planned aircraft maintenance, engine overhauls, information systems and other non-aircraft additions to property and equipment. It does not include expenditures for aircraft acquisitions and related passenger-to-freighter conversion costs. Cash receipts from government payroll support programs, which are included in operating cash flows, were $0 and $83.0 million for the nine month periods ended September 30, 2022 and 2021, respectively. Cash receipts from government payroll support programs were $0 for the twelve months ended September 30, 2022. Adjusted Free Cash Flow (non-GAAP) includes cash flow from operations net of expenditures for planned aircraft maintenance, engine overhauls and other non-aircraft additions to property and equipment. Management believes that adjusting GAAP operating cash flows is useful to evaluate the company's ability to generate cash for growth initiatives, debt service, cash returns for shareholders or other discretionary allocations of capital. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES ADJUSTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended September 30, 2022 September 30, 2021 September 30, 2022 September 30, 2021 $ $ Per Share $ $ Per Share $ $ Per Share $ $ Per Share Earnings from Continuing Operations - basic (GAAP) $ 50,188 $ 62,363 $ 154,194 $ 184,522 Gain from warrant revaluation, net of tax1 (105 ) — (155 ) (23,776 ) Convertible notes interest charges, net of tax2 763 — 2,285 — Earnings from Continuing Operations - diluted (GAAP) 50,846 $ 0.57 62,363 $ 0.81 156,324 $ 1.76 160,746 $ 2.14 Adjustments to remove the following, net of tax Customer incentive amortization3 4,493 $ 0.05 4,475 $ 0.06 13,461 $ 0.15 13,348 $ 0.18 Government grants4 — $ — (23,402 ) $ (0.30 ) — $ — (74,574 ) $ (0.99 ) Non-service component of retiree benefits5 (3,577 ) $ (0.04 ) (3,440 ) $ (0.04 ) (11,893 ) $ (0.14 ) (10,319 ) $ (0.14 ) Derivative and warrant revaluation6 (431 ) $ — 5,694 $ 0.06 (7,102 ) $ (0.08 ) (5,395 ) $ (0.13 ) Loss from affiliates7 736 $ 0.01 885 $ 0.01 4,304 $ 0.05 1,053 $ 0.01 Debt issuance costs 8 — $ — — $ — — $ — 5,020 $ 0.07 Convertible debt interest charges (prior period), net of tax2 — $ — 2,355 $ (0.03 ) — $ — 7,018 $ (0.03 ) Hangar foam incident 9 741 $ 0.01 — $ — 741 $ 0.01 — $ — Adjusted Earnings from Continuing Operations (non-GAAP) $ 52,808 $ 0.60 $ 48,930 $ 0.57 $ 155,835 $ 1.75 $ 96,897 $ 1.11 Shares Shares Shares Shares Weighted Average Shares - diluted (GAAP) 88,746 76,743 88,980 75,277 Additional shares - warrants1 — 1,343 — 3,583 Additional shares - convertible notes2 — 8,111 — 8,111 Adjusted Shares (non-GAAP) 88,746 86,197 88,980 86,971 This presentation does not give effect to convertible note hedges the Company purchased having the same number of the Company's common shares, 8.111 million shares, and the same strike price of $31.90, that underlie the Convertible Notes. The convertible note hedges are expected to reduce the potential equity dilution with respect to the Company's common stock upon conversion of the Convertible Notes. Adjusted Earnings from Continuing Operations and Adjusted Earnings Per Share from Continuing Operations are non-GAAP financial measures and should not be considered as alternatives to Earnings from Continuing Operations, Weighted Average Shares - diluted or Earnings Per Share from Continuing Operations or any other performance measure derived in accordance with GAAP. Adjusted Earnings and Adjusted Earnings Per Share from Continuing Operations should not be considered in isolation or as a substitute for analysis of the company's results as reported under GAAP. 1. Under U.S. GAAP, certain warrants are reflected as a liability and unrealized warrant gains are typically removed from diluted earnings per share (“EPS”) calculations, while unrealized warrant losses are not removed because they are dilutive to EPS. For all periods presented, additional shares assumes that Amazon net settled its remaining warrants during each period. 2. Application of accounting standard ASU No. 2020-06, "Accounting for Convertible Instruments and Contracts in an Entity's Own Equity" was adopted prospectively for EPS calculations on January 1, 2022 using the modified retrospective approach. The new GAAP requires convertible debt to be treated under the "if-convert method" for EPS. Periods prior to adoption include adjustments to reflect EPS as if the new standard had been applied historically for comparability purposes. 3. Removes the amortization of the warrant-based customer incentives which are recorded against revenue over the term of the related aircraft leases and customer contracts. 4. Removes the effects of government grants received under federal payroll support programs. 5. Removes the non-service component of post-retirement costs and credits. 6. Removes gains and losses from financial instruments, including derivative interest rate instruments and warrant revaluations. 7. Removes losses for the Company's non-consolidated affiliates. 8. Removes the charge off of debt issuance costs when the Company modified its debt structure. 9. Removes charges related to the inadvertent discharge of a fire suppression system in the Company's aircraft hangar, net of related insurance recoveries. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES AIRCRAFT FLEET Aircraft Types September 30, 2021 December 31, 2021 September 30, 2022 December 31, 2022 Projected Freighter Passenger Freighter Passenger Freighter Passenger Freighter Passenger B767-200 32 3 33 3 32 3 32 3 B767-300 61 9 65 9 74 8 80 8 B777-200 — 3 — 3 — 3 — 3 B757 Combi — 4 — 4 — 4 — 4 A321-200 — — — — — — — — Total Aircraft in Service 93 19 98 19 106 18 112 18 B767-300 in or awaiting cargo conversion 15 — 12 — 14 — 15 — A321 in or awaiting cargo conversion 1 — 1 — 7 — 9 — A330 awaiting cargo conversion — — — — — — 1 — B767-200 staging for lease 2 — 1 — 2 — 2 — Total Aircraft 111 19 112 19 129 18 139 18 Aircraft in Service September 30, December 31, September 30, December 31, 2021 2021 2022 2022 Projected Dry leased without CMI 35 35 37 41 Dry leased with CMI 47 50 52 52 Customer provided for CMI 4 6 10 13 ACMI/Charter1 26 26 25 24 1. ACMI/Charter includes four Boeing 767 passenger aircraft leased from external companies. View source version on businesswire.com: https://www.businesswire.com/news/home/20221103006271/en/Contacts Quint Turner, ATSG Inc. Chief Financial Officer 937-366-2303
Versus 3Q2021: Delivers 11% Top-line Growth Seven More Boeing 767 Freighter Leases Reaffirms 2022 Adjusted EBITDA Guidance
Air Transport Services Group, Inc. (Nasdaq: ATSG), the leading provider of medium wide-body aircraft leasing, contracted air transportation, and related services, today reported consolidated financial results for the third quarter and nine months ended September 30, 2022. ATSG's third quarter 2022 results, as compared with the third quarter 2021, include: Third Quarter 2022 Results Revenues of $517 million, up $51 million or 11% from a year ago. GAAP Earnings of $50 million, or $0.68 per share, down $12 million. Third quarter 2021 GAAP results included $30 million pretax in government grants representing pandemic relief for ATSG’s passenger airline, and $7 million in incremental pretax losses on financial instruments, primarily related to warrant revaluations. Adjusted Earnings Per Share* of $0.60 increased three cents per share. In addition to adjustments for government grants and warrant revaluation gains, results for each year reflect additional shares for a change in GAAP presentation related to convertible notes. Adjusted Pretax Earnings* of $67 million, up $7 million. Adjusted EBITDA* of $163 million, up $10 million. Operating Cash Flow of $148 million, versus $122 million for the year ago quarter. Also, Adjusted Free Cash Flow* of $91 million, versus $73 million for the year-ago quarter, as sustaining capital expenditures, primarily for aircraft maintenance, increased $7 million. Rich Corrado, president and chief executive officer of ATSG, said, "Our teams continued to achieve or exceed our growth and performance goals during the third quarter, as our emphasis on long-term lease and commercial arrangements with customers continues to dampen the effect of macroeconomic factors on our results. We will complete delivery of eight Boeing 767-300 freighter leases this year while adding seven more customer-provided freighters that we fly on their behalf. Freighter leases continue to fuel our earnings momentum, driving pretax earnings for our leasing subsidiary up 30 percent in the third quarter. Operating hours for our airlines continue to grow, and we’re expecting another busy peak season." * Adjusted Earnings Per Share, Adjusted Pretax Earnings, Adjusted EBITDA and Adjusted Free Cash Flow are non-GAAP financial measures and are defined and reconciled to GAAP measures at the end of this release. Segment Results Cargo Aircraft Management (CAM) External leases of seven more Boeing 767s since September 2021 contributed to CAM’s 18 percent third-quarter revenue gain and 30 percent increase in pre-tax profits from a year ago. Also contributing to CAM's improved results were engine leasing and pay-by-cycle engine support services. Eighty-nine CAM-owned 767 freighter aircraft were leased to external customers as of September 30, 2022. Five of eight newly converted 767-300 freighters CAM expects to lease in 2022 were delivered in the first nine months of the year. Twenty-one CAM-owned aircraft were in or awaiting conversion to freighters as of September 30, 2022, consisting of fourteen 767-300s and seven A321s. That included six 767-300 and six A321-200 passenger aircraft purchased for conversion to freighters during the first nine months of 2022. ACMI Services Third-quarter revenues from ATSG’s three airline subsidiaries increased 8 percent to $357 million compared to the year ago quarter. Revenue block hours increased 3 percent for the third quarter, including an 8 percent increase for cargo operations and a 14 percent decrease for passenger and combi flying. Our airlines operated ten more freighter aircraft under CMI arrangements. Passenger airline operations in support of the U.S. government were exceptionally high in the third quarter of 2021 as Omni Air supported the evacuation of military and civilian personnel from Afghanistan. Pretax segment earnings were $25 million for the quarter, down from the prior-year period but up sequentially from the second quarter of this year. Third-quarter 2021 results included $30 million in earnings from government grants awarded to offset pandemic effects on Omni Air’s passenger operations. Third-quarter results continued to be affected by increased travel and training expenses for flight crews and contracted line maintenance technician costs. 2022 Outlook ATSG expects its Adjusted EBITDA for 2022 to meet or exceed $640 million, up nearly $100 million from 2021. The 2022 Adjusted EBITDA forecast assumes for the fourth quarter: Delivery of the last three of eight dry leases of 767-300 newly converted freighters CAM will complete this year. Addition of the last three of seven customer-provided 767 freighters that our airlines will operate under CMI arrangements. Achieving projected levels of peak-season flying. ATSG expects its capital spending for 2022 will be $625 million, including $195 million in sustaining capex and $430 million for growth. Growth capex will be funded primarily by the strong Adjusted Free Cash Flow ATSG is generating this year. “We are on schedule to meet our targets, as demand for our express-package network assets and flight operations remains strong. We are ready to operate under expanded peak holiday-season flight schedules for our CMI customers, supporting fulfillment of higher e-commerce shopping spurred by special early-season promotions. We anticipate growth in ATSG’s cash flow through the current economic cycle and beyond," he said. Corrado noted that ATSG expects to lease more than 20 freighters in 2023, including fourteen 767-300s and at least six A321-200s. By year-end 2022, CAM will own or hold rights to acquire all of the 767s and A321s it requires for lease deliveries in 2023. Those orders are backed by customer deposits or are from existing lease customers. In 2024, CAM expects a similar pace of 767 and A321 lease deliveries, plus the first of twenty-nine Airbus A330-300 freighters it will purchase, convert and lease. “We expect the Boeing 767-300 and the Airbus A330-300 to be the aircraft of choice for regional express air cargo networks for years to come,” Corrado said. “CAM has secured a sizeable portion of the conversion capacity for both aircraft types emerging from current sources through the middle of this decade. Customers have already placed orders for more than 20 of the 29 A330 freighters we expect to lease through 2027. All of those customers are based outside of North America, which will further diversify our revenue streams and expand our presence abroad.” Share Repurchases In August, ATSG noted that restrictions on its ability to repurchase shares under CARES Act provisions would expire at the end of September. ATSG resumed share repurchases during October 2022, acquiring 1.6 million, or approximately 2 percent of its issued and outstanding shares in open-market and private transactions. Corrado said, "ATSG’s Board of Directors continues to believe that share repurchases, as one component of a carefully considered capital allocation program, are in the best interest of all shareholders of ATSG. ATSG will continue to buy back shares when both market conditions and our assessment of other capital allocation alternatives indicates that they represent the best use of our capital, consistent with our goal to maximize shareholder returns over the long term." Non-GAAP Financial Measures This release, including the attached tables, contains non-GAAP financial measures that management uses to evaluate historical results and project future results. Management believes that these non-GAAP measures assist in highlighting operational trends, facilitating period-over-period comparisons, and providing additional clarity about events and trends affecting core operating performance. Disclosing these non-GAAP measures provides insight to investors about additional metrics that management uses to evaluate past performance and prospects for future performance. Non-GAAP measures should not be considered in isolation or as a substitute for analysis of the Company's results as reported under GAAP. The historical non-GAAP financial measures included in this release are reconciled to GAAP earnings in tables included later in this release. The Company does not provide a reconciliation of projected Adjusted EBITDA because it is unable to predict with reasonable accuracy the value of certain adjustments. Certain adjustments can be significantly impacted by the re-measurements of financial instruments including stock warrants issued to a customer. The Company’s earnings on a GAAP basis and the non-GAAP adjustments for gains and losses resulting from the re-measurement of stock warrants, will depend on the future prices of ATSG stock, interest rates, and other assumptions which are highly uncertain. Conference Call ATSG will host an investor conference call on Friday, November 4, 2022, at 10 a.m. Eastern time to review its financial results for the third quarter of 2022. Participants must register in advance to receive a number and PIN to connect by phone, using a link provided on our website, atsginc.com/investors. A separate link will offer access to a live, listen-only webcast of the call. The webcast will remain available for replay via the same site for 30 days. About ATSG ATSG is a leading provider of aircraft leasing and air cargo transportation and related services to domestic and foreign air carriers and other companies that outsource their air cargo lift requirements. ATSG, through its leasing and airline subsidiaries, is the world's largest owner and operator of converted Boeing 767 freighter aircraft. Through its principal subsidiaries, including three airlines with separate and distinct U.S. FAA Part 121 Air Carrier certificates, ATSG provides aircraft leasing, air cargo lift, passenger ACMI and charter services, aircraft maintenance services and airport ground services. ATSG's subsidiaries include ABX Air, Inc.; Airborne Global Solutions, Inc.; Airborne Maintenance and Engineering Services, Inc., including its subsidiary, Pemco World Air Services, Inc.; Air Transport International, Inc.; Cargo Aircraft Management, Inc.; and Omni Air International, LLC. For more information, please see www.atsginc.com. Except for historical information contained herein, the matters discussed in this release contain forward-looking statements that involve risks and uncertainties. A number of important factors could cause Air Transport Services Group, Inc.'s ("ATSG's") actual results to differ materially from those indicated by such forward-looking statements. Such factors include, but are not limited to: (i) the extent to which changes in market conditions impact the number, timing, and scheduled routes of aircraft deployments to new and existing customers; (ii) the cost and timing with respect to which we are able to purchase and modify aircraft to a cargo configuration, which may be impacted by global supply chain disruptions; (iii) our operating airlines' ability to maintain on-time service and control costs; (iv) our ability to remain in compliance with key agreements with customers, lenders and government agencies; (v) persistent elevated rates of inflation and changes in general economic and/or industry-specific conditions such as higher labor costs, increases in interest rates, an economic recession, and downturns in customer business cycles; (vi) the impact arising from COVID-19 outbreaks, including the emergence of COVID-19 variants; (vii) mark-to-market changes on certain financial instruments; and (viii) other factors that are contained from time to time in ATSG's filings with the U.S. Securities and Exchange Commission, including its annual report on Form 10-K and quarterly reports on Form 10-Q. Readers should carefully review this release and should not place undue reliance on ATSG's forward-looking statements. These forward-looking statements were based on information, plans and estimates as of the date of this release. Except as may be required by applicable law, ATSG undertakes no obligation to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (In thousands, except per share data) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 REVENUES $ 516,916 $ 465,955 $ 1,512,444 $ 1,251,915 OPERATING EXPENSES Salaries, wages and benefits 169,967 148,074 494,526 431,614 Depreciation and amortization 83,283 77,751 246,726 224,435 Maintenance, materials and repairs 41,541 43,751 116,657 131,671 Fuel 68,620 50,176 202,080 117,210 Contracted ground and aviation services 18,278 21,620 56,762 55,217 Travel 29,865 24,928 82,544 61,833 Landing and ramp 4,210 4,027 12,873 10,162 Rent 8,383 5,807 22,114 17,401 Insurance 2,346 3,178 7,224 9,382 Other operating expenses 17,764 17,205 57,968 48,378 Government grants — (30,322 ) — (96,626 ) 444,257 366,195 1,299,474 1,010,677 OPERATING INCOME 72,659 99,760 212,970 241,238 OTHER INCOME (EXPENSE) Interest income 56 8 80 36 Non-service component of retiree benefit credits 4,635 4,457 15,411 13,370 Debt issuance costs — — — (6,505 ) Net gain (loss) on financial instruments 695 (7,378 ) 9,402 37,797 Losses from non-consolidated affiliates (954 ) (1,147 ) (5,577 ) (1,365 ) Interest expense (12,167 ) (14,459 ) (33,027 ) (44,002 ) (7,735 ) (18,519 ) (13,711 ) (669 ) EARNINGS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 64,924 81,241 199,259 240,569 INCOME TAX EXPENSE (14,736 ) (18,878 ) (45,065 ) (56,047 ) EARNINGS FROM CONTINUING OPERATIONS 50,188 62,363 154,194 184,522 EARNINGS FROM DISCONTINUED OPERATIONS, NET OF TAX 854 2,309 1,736 2,374 NET EARNINGS $ 51,042 $ 64,672 $ 155,930 $ 186,896 EARNINGS PER SHARE - CONTINUING OPERATIONS Basic $ 0.68 $ 0.85 $ 2.08 $ 2.75 Diluted $ 0.57 $ 0.81 $ 1.76 $ 2.14 WEIGHTED AVERAGE SHARES - CONTINUING OPERATIONS Basic 73,998 73,721 73,956 67,177 Diluted 88,746 76,743 88,980 75,277 AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except share data) September 30, December 31, 2022 2021 ASSETS CURRENT ASSETS: Cash and cash equivalents $ 54,486 $ 69,496 Accounts receivable, net of allowance of $989 in 2022 and $742 in 2021 250,548 205,399 Inventory 55,322 49,204 Prepaid supplies and other 28,281 28,742 TOTAL CURRENT ASSETS 388,637 352,841 Property and equipment, net 2,339,278 2,129,934 Customer incentive 85,472 102,913 Goodwill and acquired intangibles 495,195 505,125 Operating lease assets 61,742 62,644 Other assets 154,841 113,878 TOTAL ASSETS $ 3,525,165 $ 3,267,335 LIABILITIES AND STOCKHOLDERS’ EQUITY CURRENT LIABILITIES: Accounts payable $ 186,460 $ 174,237 Accrued salaries, wages and benefits 60,170 56,652 Accrued expenses 12,910 14,950 Current portion of debt obligations 637 628 Current portion of lease obligations 21,879 18,783 Unearned revenue and grants 37,289 47,381 TOTAL CURRENT LIABILITIES 319,345 312,631 Long term debt 1,369,006 1,298,735 Stock warrant obligations 715 915 Post-retirement obligations 20,140 21,337 Long term lease obligations 40,581 44,387 Other liabilities 56,810 49,662 Deferred income taxes 253,036 217,291 STOCKHOLDERS’ EQUITY: Preferred stock, 20,000,000 shares authorized, including 75,000 Series A Junior Participating Preferred Stock — — Common stock, par value $0.01 per share; 150,000,000 shares authorized; 74,366,636 and 74,142,183 shares issued and outstanding in 2022 and 2021, respectively 744 741 Additional paid-in capital 1,039,354 1,074,286 Retained earnings 486,231 309,430 Accumulated other comprehensive loss (60,797 ) (62,080 ) TOTAL STOCKHOLDERS’ EQUITY 1,465,532 1,322,377 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 3,525,165 $ 3,267,335 AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED SUMMARY OF CASH FLOWS (In thousands) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 OPERATING CASH FLOWS $ 147,861 $ 122,047 $ 398,070 $ 429,238 INVESTING ACTIVITIES: Aircraft acquisitions and freighter conversions (97,666 ) (78,462 ) (302,959 ) (278,566 ) Planned aircraft maintenance, engine overhauls and other non-aircraft additions to property and equipment (56,482 ) (49,415 ) (145,399 ) (149,560 ) Proceeds from property and equipment 3,605 2,800 3,759 3,524 Investments in businesses 312 327 (16,233 ) (2,155 ) TOTAL INVESTING CASH FLOWS (150,231 ) (124,750 ) (460,832 ) (426,757 ) FINANCING ACTIVITIES: Principal payments on debt (50,215 ) (32,099 ) (345,525 ) (1,758,018 ) Proceeds from borrowings 60,000 — 510,000 1,430,600 Repurchase of senior unsecured notes — — (115,204 ) — Proceeds from senior unsecured bond issuance — — — 207,400 Payments for financing costs — (293 ) — (3,099 ) Proceeds from issuance of warrants — — — 131,967 Taxes paid for conversion of employee awards (80 ) (6 ) (1,519 ) (1,242 ) TOTAL FINANCING CASH FLOWS 9,705 (32,398 ) 47,752 7,608 NET INCREASE (DECREASE) IN CASH $ 7,335 $ (35,101 ) $ (15,010 ) $ 10,089 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD $ 47,151 $ 84,909 $ 69,496 $ 39,719 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 54,486 $ 49,808 $ 54,486 $ 49,808 AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES PRETAX EARNINGS AND ADJUSTED PRETAX EARNINGS SUMMARY FROM CONTINUING OPERATIONS NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 Revenues CAM Aircraft leasing and related revenues $ 114,526 $ 97,960 $ 341,164 $ 279,813 Lease incentive amortization (5,030 ) (5,029 ) (15,089 ) (15,011 ) Total CAM 109,496 92,931 326,075 264,802 ACMI Services 357,375 330,906 1,034,963 851,338 Other Activities 108,423 90,292 318,837 281,226 Total Revenues 575,294 514,129 1,679,875 1,397,366 Eliminate internal revenues (58,378 ) (48,174 ) (167,431 ) (145,451 ) Customer Revenues $ 516,916 $ 465,955 $ 1,512,444 $ 1,251,915 Pretax Earnings (Loss) from Continuing Operations CAM, inclusive of interest expense 36,975 28,502 111,587 72,518 ACMI Services, inclusive of government grants and interest expense 25,265 58,225 69,267 124,246 Other Activities (1,182 ) (1,047 ) 560 2,503 Net, unallocated interest expense (510 ) (371 ) (1,391 ) (1,995 ) Non-service components of retiree benefit credit 4,635 4,457 15,411 13,370 Debt issuance costs — — — (6,505 ) Net gain (loss) on financial instruments 695 (7,378 ) 9,402 37,797 Loss from non-consolidated affiliates (954 ) (1,147 ) (5,577 ) (1,365 ) Earnings from Continuing Operations before Income Taxes (GAAP) $ 64,924 $ 81,241 $ 199,259 $ 240,569 Adjustments to Pretax Earnings Add customer incentive amortization 5,822 5,798 17,442 17,295 Less government grants — (30,322 ) — (96,626 ) Less non-service components of retiree benefit credit (4,635 ) (4,457 ) (15,411 ) (13,370 ) Add debt issuance costs — — — 6,505 Less net (gain) loss on financial instruments (695 ) 7,378 (9,402 ) (37,797 ) Add loss from non-consolidated affiliates 954 1,147 5,577 1,365 Add net charges for hangar foam incident 960 — 960 — Adjusted Pretax Earnings (non-GAAP) $ 67,330 $ 60,785 $ 198,425 $ 117,941 Adjusted Pretax Earnings excludes certain items included in GAAP based pretax earnings (loss) from continuing operations because they are distinctly different in their predictability among periods or not closely related to our operations. Presenting this measure provides investors with a comparative metric of fundamental operations, while highlighting changes to certain items among periods. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES ADJUSTED EARNINGS FROM CONTINUING OPERATIONS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended September 30, September 30, 2022 2021 2022 2021 Earnings from Continuing Operations Before Income Taxes $ 64,924 $ 81,241 $ 199,259 $ 240,569 Interest Income (56 ) (8 ) (80 ) (36 ) Interest Expense 12,167 14,459 33,027 44,002 Depreciation and Amortization 83,283 77,751 246,726 224,435 EBITDA from Continuing Operations (non-GAAP) $ 160,318 $ 173,443 $ 478,932 $ 508,970 Add customer incentive amortization 5,822 5,798 17,442 17,295 Less government grants — (30,322 ) — (96,626 ) Add non-service components of retiree benefit credits (4,635 ) (4,457 ) (15,411 ) (13,370 ) Less debt issuance costs — — — 6,505 Less net (gain) loss on financial instruments (695 ) 7,378 (9,402 ) (37,797 ) Add loss from non-consolidated affiliates 954 1,147 5,577 1,365 Add net charges for hangar foam incident 960 — 960 — Adjusted EBITDA (non-GAAP) $ 162,724 $ 152,987 $ 478,098 $ 386,342 Management uses Adjusted EBITDA to assess the performance of its operating results among periods. It is a metric that facilitates the comparison of financial results of underlying operations. Additionally, these non-GAAP adjustments are similar to the adjustments used by lenders in the Company’s senior secured credit facility to assess financial performance and determine the cost of borrowed funds. The adjustments also remove the non-service cost components of retiree benefit plans because they are not closely related to ongoing operating activities. To improve comparability between periods, adjustments from earnings also remove the recognition of government grants and charges, net of related insurance recoveries, resulting from the inadvertent discharge of a fire suppression system at one of the Company's maintenance hangars in August of 2022. Management presents EBITDA from Continuing Operations, a commonly referenced metric, as a subtotal toward computing Adjusted EBITDA. EBITDA from Continuing Operations is defined as Earnings (Loss) from Continuing Operations Before Income Taxes plus net interest expense, depreciation, and amortization expense. Adjusted EBITDA is defined as EBITDA from Continuing Operations less financial instrument revaluation gains or losses, non-service components of retiree benefit costs including pension plan settlements, amortization of warrant-based customer incentive costs recorded in revenue, recognition of government grants, charge off of debt issuance costs upon debt restructuring and costs from non-consolidated affiliates. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES ADJUSTED FREE CASH FLOW NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended Twelve Months Ended September 30, September 30, September 30, 2022 2021 2022 2021 2022 OPERATING CASH FLOWS (GAAP) $ 147,861 $ 122,047 $ 398,070 $ 429,238 $ 552,389 Sustaining capital expenditures (56,482 ) (49,415 ) (145,399 ) (149,560 ) (178,943 ) ADJUSTED FREE CASH FLOW (Non-GAAP) $ 91,379 $ 72,632 $ 252,671 $ 279,678 $ 373,446 Sustaining capital expenditures includes cash outflows for planned aircraft maintenance, engine overhauls, information systems and other non-aircraft additions to property and equipment. It does not include expenditures for aircraft acquisitions and related passenger-to-freighter conversion costs. Cash receipts from government payroll support programs, which are included in operating cash flows, were $0 and $83.0 million for the nine month periods ended September 30, 2022 and 2021, respectively. Cash receipts from government payroll support programs were $0 for the twelve months ended September 30, 2022. Adjusted Free Cash Flow (non-GAAP) includes cash flow from operations net of expenditures for planned aircraft maintenance, engine overhauls and other non-aircraft additions to property and equipment. Management believes that adjusting GAAP operating cash flows is useful to evaluate the company's ability to generate cash for growth initiatives, debt service, cash returns for shareholders or other discretionary allocations of capital. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES ADJUSTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS NON-GAAP RECONCILIATION (In thousands) Three Months Ended Nine Months Ended September 30, 2022 September 30, 2021 September 30, 2022 September 30, 2021 $ $ Per Share $ $ Per Share $ $ Per Share $ $ Per Share Earnings from Continuing Operations - basic (GAAP) $ 50,188 $ 62,363 $ 154,194 $ 184,522 Gain from warrant revaluation, net of tax1 (105 ) — (155 ) (23,776 ) Convertible notes interest charges, net of tax2 763 — 2,285 — Earnings from Continuing Operations - diluted (GAAP) 50,846 $ 0.57 62,363 $ 0.81 156,324 $ 1.76 160,746 $ 2.14 Adjustments to remove the following, net of tax Customer incentive amortization3 4,493 $ 0.05 4,475 $ 0.06 13,461 $ 0.15 13,348 $ 0.18 Government grants4 — $ — (23,402 ) $ (0.30 ) — $ — (74,574 ) $ (0.99 ) Non-service component of retiree benefits5 (3,577 ) $ (0.04 ) (3,440 ) $ (0.04 ) (11,893 ) $ (0.14 ) (10,319 ) $ (0.14 ) Derivative and warrant revaluation6 (431 ) $ — 5,694 $ 0.06 (7,102 ) $ (0.08 ) (5,395 ) $ (0.13 ) Loss from affiliates7 736 $ 0.01 885 $ 0.01 4,304 $ 0.05 1,053 $ 0.01 Debt issuance costs 8 — $ — — $ — — $ — 5,020 $ 0.07 Convertible debt interest charges (prior period), net of tax2 — $ — 2,355 $ (0.03 ) — $ — 7,018 $ (0.03 ) Hangar foam incident 9 741 $ 0.01 — $ — 741 $ 0.01 — $ — Adjusted Earnings from Continuing Operations (non-GAAP) $ 52,808 $ 0.60 $ 48,930 $ 0.57 $ 155,835 $ 1.75 $ 96,897 $ 1.11 Shares Shares Shares Shares Weighted Average Shares - diluted (GAAP) 88,746 76,743 88,980 75,277 Additional shares - warrants1 — 1,343 — 3,583 Additional shares - convertible notes2 — 8,111 — 8,111 Adjusted Shares (non-GAAP) 88,746 86,197 88,980 86,971 This presentation does not give effect to convertible note hedges the Company purchased having the same number of the Company's common shares, 8.111 million shares, and the same strike price of $31.90, that underlie the Convertible Notes. The convertible note hedges are expected to reduce the potential equity dilution with respect to the Company's common stock upon conversion of the Convertible Notes. Adjusted Earnings from Continuing Operations and Adjusted Earnings Per Share from Continuing Operations are non-GAAP financial measures and should not be considered as alternatives to Earnings from Continuing Operations, Weighted Average Shares - diluted or Earnings Per Share from Continuing Operations or any other performance measure derived in accordance with GAAP. Adjusted Earnings and Adjusted Earnings Per Share from Continuing Operations should not be considered in isolation or as a substitute for analysis of the company's results as reported under GAAP. 1. Under U.S. GAAP, certain warrants are reflected as a liability and unrealized warrant gains are typically removed from diluted earnings per share (“EPS”) calculations, while unrealized warrant losses are not removed because they are dilutive to EPS. For all periods presented, additional shares assumes that Amazon net settled its remaining warrants during each period. 2. Application of accounting standard ASU No. 2020-06, "Accounting for Convertible Instruments and Contracts in an Entity's Own Equity" was adopted prospectively for EPS calculations on January 1, 2022 using the modified retrospective approach. The new GAAP requires convertible debt to be treated under the "if-convert method" for EPS. Periods prior to adoption include adjustments to reflect EPS as if the new standard had been applied historically for comparability purposes. 3. Removes the amortization of the warrant-based customer incentives which are recorded against revenue over the term of the related aircraft leases and customer contracts. 4. Removes the effects of government grants received under federal payroll support programs. 5. Removes the non-service component of post-retirement costs and credits. 6. Removes gains and losses from financial instruments, including derivative interest rate instruments and warrant revaluations. 7. Removes losses for the Company's non-consolidated affiliates. 8. Removes the charge off of debt issuance costs when the Company modified its debt structure. 9. Removes charges related to the inadvertent discharge of a fire suppression system in the Company's aircraft hangar, net of related insurance recoveries. AIR TRANSPORT SERVICES GROUP, INC. AND SUBSIDIARIES AIRCRAFT FLEET Aircraft Types September 30, 2021 December 31, 2021 September 30, 2022 December 31, 2022 Projected Freighter Passenger Freighter Passenger Freighter Passenger Freighter Passenger B767-200 32 3 33 3 32 3 32 3 B767-300 61 9 65 9 74 8 80 8 B777-200 — 3 — 3 — 3 — 3 B757 Combi — 4 — 4 — 4 — 4 A321-200 — — — — — — — — Total Aircraft in Service 93 19 98 19 106 18 112 18 B767-300 in or awaiting cargo conversion 15 — 12 — 14 — 15 — A321 in or awaiting cargo conversion 1 — 1 — 7 — 9 — A330 awaiting cargo conversion — — — — — — 1 — B767-200 staging for lease 2 — 1 — 2 — 2 — Total Aircraft 111 19 112 19 129 18 139 18 Aircraft in Service September 30, December 31, September 30, December 31, 2021 2021 2022 2022 Projected Dry leased without CMI 35 35 37 41 Dry leased with CMI 47 50 52 52 Customer provided for CMI 4 6 10 13 ACMI/Charter1 26 26 25 24 1. ACMI/Charter includes four Boeing 767 passenger aircraft leased from external companies. View source version on businesswire.com: https://www.businesswire.com/news/home/20221103006271/en/