ACHIEVES 2025 OUTLOOK AND DECLARES DIVIDEND
Full Year Highlights:
- Total revenues were
$1.5 billion for the full year ended 2025 compared to$1.4 billion in 2024 - Net income was
$129.1 million in 2025 compared to$94.8 million in 2024 - Full year 2025 Adjusted EBITDA(1) of
$245.6 million was in-line with the 2025E outlook EBITDA guidance midpoint - Operating cash flow of
$198.4 million in 2025 compared to$177.4 million in 2024, and Adjusted Free Cash Flow of$186.7 million in 2025 compared to$160.9 million in 2024 - Refinanced Senior Notes with an upsized
$500 million transaction at a lower coupon rate of 6.75% and extended maturity of 2033 - Declared a quarterly cash dividend of
$0.125 per share of common stock
Bristow reported net income attributable to the Company of
The following table provides select financial highlights for the periods reflected (in thousands, except per share amounts). A reconciliation of net income to EBITDA and Adjusted EBITDA, operating income to Adjusted Operating Income and net cash provided by operating activities to Free Cash Flow and Adjusted Free Cash Flow is included in the "Non-GAAP Financial Measures" section herein.
Three Months Ended | Year Ended | ||||||
|
| 2025 | 2024 | ||||
Total revenues | $ 377,264 | $ 386,289 | $ 1,490,512 | $ 1,415,491 | |||
Operating income | 32,083 | 50,535 | 158,806 | 132,608 | |||
Net income attributable to | 18,423 | 51,544 | 129,074 | 94,797 | |||
Basic earnings per common share | 0.63 | 1.79 | 4.47 | 3.32 | |||
Diluted earnings per common share | 0.61 | 1.72 | 4.32 | 3.21 | |||
Net cash provided by operating activities | 76,913 | 23,057 | 198,406 | 177,420 | |||
Non-GAAP(1): | |||||||
Adjusted Operating Income | $ 54,803 | $ 62,201 | $ 228,687 | $ 216,841 | |||
EBITDA | 50,511 | 67,449 | 261,423 | 207,931 | |||
Adjusted EBITDA | 60,128 | 67,097 | 245,635 | 236,766 | |||
Free Cash Flow | 70,869 | 20,257 | 183,144 | 159,476 | |||
Adjusted Free Cash Flow | 71,752 | 21,365 | 186,661 | 160,911 | |||
__________________
(1) | See definitions of these non-GAAP financial measures and the reconciliation of GAAP to non-GAAP financial measures in the Non-GAAP Financial Measures section further below. |
"With the continued growth and diversification of our Government Services business, Bristow has evolved into a scaled, multi-mission aviation services provider with leading market positions in our core markets," said
Sequential Quarter Results
Three Months Ended | ||||||
($ in thousands) |
|
| Favorable | |||
Revenues | $ 247,454 | $ 250,431 | $ (2,977) | (1.2) % | ||
Operating income | 42,193 | 42,429 | (236) | (0.6) % | ||
Adjusted Operating Income | 50,838 | 51,236 | (398) | (0.8) % | ||
Operating income margin | 17 % | 17 % | ||||
Adjusted Operating Income margin | 21 % | 20 % | ||||
Revenues from
Government Services
Three Months Ended | ||||||
($ in thousands) |
|
| Favorable | |||
Revenues | $ 100,097 | $ 100,898 | $ (801) | (0.8) % | ||
Operating income | (1,607) | 2,586 | (4,193) | nm | ||
Adjusted Operating Income | 7,646 | 10,810 | (3,164) | (29.3) % | ||
Operating income margin | (2) % | 3 % | ||||
Adjusted Operating Income margin | 8 % | 11 % | ||||
Revenues from Government Services were
Other Services
Three Months Ended | ||||||
($ in thousands) |
|
| Favorable | |||
Revenues | $ 29,713 | $ 34,960 | $ (5,247) | (15.0) % | ||
Operating income | 1,530 | 5,463 | (3,933) | (72.0) % | ||
Adjusted Operating Income | 4,032 | 8,121 | (4,089) | (50.4) % | ||
Operating income margin | 5 % | 16 % | ||||
Adjusted Operating Income margin | 14 % | 23 % | ||||
Revenues from Other Services were
Corporate
Three Months Ended | ||||||
($ in thousands) |
|
| Favorable | |||
Corporate: | ||||||
Total expenses | $ 7,922 | $ 8,188 | $ 266 | 3.2 % | ||
Gains (losses) on disposal of assets | (2,111) | 8,245 | (10,356) | nm | ||
Operating income (loss) | (10,033) | 57 | $ (10,090) | nm | ||
Consolidated: | ||||||
Interest income | $ 2,935 | $ 2,262 | $ 673 | 29.8 % | ||
Interest expense, net | (10,432) | (9,962) | (470) | (4.7) % | ||
Other, net | (2,884) | (3,087) | 203 | 6.6 % | ||
Income tax (expense) benefit | (3,026) | 11,843 | (14,869) | nm | ||
Operating loss was
Other expense, net of
Income tax expense was
Full Year Results
Year Ended | ||||||
($ in thousands) | 2025 | 2024 | Favorable | |||
Revenues | $ 990,480 | $ 966,064 | $ 24,416 | 2.5 % | ||
Operating income | 165,582 | 132,165 | 33,417 | 25.3 % | ||
Adjusted Operating Income | 202,777 | 172,799 | 29,978 | 17.3 % | ||
Operating income margin | 17 % | 14 % | ||||
Adjusted Operating Income margin | 20 % | 18 % | ||||
Revenues from
Operating income was
The decrease in general and administrative expenses was primarily due to lower professional services fees, insurance and lease costs. Repairs and maintenance costs were
Government Services
Year Ended | ||||||
($ in thousands) | 2025 | 2024 | Favorable | |||
Revenues | $ 379,437 | $ 329,654 | $ 49,783 | 15.1 % | ||
Operating income | 5,078 | 21,070 | (15,992) | (75.9) % | ||
Adjusted Operating Income | 38,212 | 50,766 | (12,554) | (24.7) % | ||
Operating income margin | 1 % | 6 % | ||||
Adjusted Operating Income margin | 10 % | 15 % | ||||
Revenues from Government Services were
Other Services
Year Ended | ||||||
($ in thousands) | 2025 | 2024 | Favorable | |||
Revenues | $ 120,595 | $ 119,773 | $ 822 | 0.7 % | ||
Operating income | 9,814 | 13,747 | (3,933) | (28.6) % | ||
Adjusted Operating Income | 20,376 | 25,786 | (5,410) | (21.0) % | ||
Operating income margin | 8 % | 11 % | ||||
Adjusted Operating Income margin | 17 % | 22 % | ||||
Revenues from Other Services were
Corporate
Year Ended | ||||||
($ in thousands) | 2025 | 2024 | Favorable | |||
Corporate: | ||||||
Total expenses | $ 33,453 | $ 33,329 | $ (124) | (0.4) % | ||
Gains (losses) on disposal of assets | 11,785 | (1,045) | 12,830 | nm | ||
Operating loss | (21,668) | (34,374) | 12,706 | 37.0 % | ||
Consolidated: | ||||||
Interest income | $ 9,354 | $ 8,901 | $ 453 | 5.1 % | ||
Interest expense, net | (39,918) | (37,581) | (2,337) | (6.2) % | ||
Other, net | 22,994 | (1,865) | 24,859 | nm | ||
Income tax expense | (21,809) | (7,193) | (14,616) | nm | ||
Total operating losses for Corporate were $12.7 million lower than the Prior Year primarily due to increased gains on disposal of assets. During the Current Year, the Company sold or otherwise disposed of four AW139 medium helicopters, one S92 heavy helicopter and other assets, resulting in net gains of
Interest expense, net was
Other income, net of
Income tax expense was
2025 Results In-Line with Outlook and Affirms 2026 Outlook
Please refer to the section entitled "Forward-Looking Statements Disclosure" below for further discussion regarding the risks and uncertainties as well as other important information regarding Bristow's guidance. The following guidance also contains non-GAAP financial measures. Please read the section entitled "Non-GAAP Financial Measures" for further information.
Select financial results for 2025 and outlook for 2026 are as follows (in USD, millions):
2025E(1) Outlook | 2025A | 2026E | |||
Revenues: | |||||
Government Services | |||||
Other Services | |||||
Total revenues | |||||
Adjusted Operating Income: | |||||
Government Services | |||||
Other Services | |||||
Corporate | ( | ( | ( | ||
Adjusted EBITDA | |||||
Cash interest | |||||
Cash taxes | |||||
Maintenance capital expenditures |
__________________________
(1) | Reflects the mid-point of the previously published 2025E financial outlook ranges. |
Liquidity and Capital Allocation
In the
As of
On
On
Conference Call
Management will conduct a conference call starting at
Link to Access Earnings Call: https://bristowgroup-4q2025.open-exchange.net/registration
A replay will be available through
For additional information concerning Bristow, contact
About
Our core business of providing aviation services to leading global energy companies and government entities provides us with geographic and customer diversity that helps mitigate risks associated with a single market or customer. We currently have customers in
Forward-Looking Statements Disclosure
This press release includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Forward-looking statements are statements about our future business, strategy, operations, capabilities and results; financial projections; plans and objectives of our management, including our expectations regarding our quarterly dividend program and our intention to pay down debt; expected actions by us and by third parties, including our customers, competitors, vendors and regulators; and other matters. Some of the forward-looking statements can be identified by the use of words such as "believes," "belief," "forecasts," "expects," "plans," "anticipates," "intends," "projects," "estimates," "may," "might," "will," "would," "could," "should" or other similar words; however, all statements in this press release, other than statements of historical fact or historical financial results, are forward-looking statements. Our forward-looking statements reflect our views and assumptions on the date hereof regarding future events and operating performance. We believe that they are reasonable, but they involve significant known and unknown risks, uncertainties, assumptions and other factors, many of which may be beyond our control, that may cause actual results to differ materially from any future results, performance or achievements expressed or implied by the forward-looking statements. Such risks, uncertainties and factors that could cause or contribute to such differences include, but are not limited to, those discussed in our Annual Report on Form 10-K, and in particular, the risks discussed in Part I, Item 1A, "Risk Factors" of such report and those discussed in other documents we file with the Securities and Exchange Commission (the "
You should consider the following key factors when evaluating these forward-looking statements: the impact of supply chain disruptions and inflation and our ability to recoup rising costs in the rates we charge to our customers; our reliance on a limited number of helicopter manufacturers and suppliers and the impact of a shortfall in availability of aircraft components and parts required for maintenance and repairs of our helicopters, including significant delays in the delivery of parts for our S92 and AW189 fleet and aircraft in general; our reliance on a limited number of customers and the reduction of our customer base as a result of consolidation and/or the energy transition; public health crises, such as pandemics and epidemics, and any related government policies and actions; our inability to execute our business strategy for diversification efforts related to government services and advanced air mobility; the potential for cyberattacks or security breaches that could disrupt operations, compromise confidential or sensitive information, damage reputation, expose to legal liability, or cause financial losses; the possibility that we may be unable to maintain compliance with covenants in our financing agreements; global and regional changes in the demand, supply, prices or other market conditions affecting oil and gas, including changes resulting from a public health crisis or from the imposition or lifting of crude oil production quotas or other actions that might be imposed by the
The above description of risks and uncertainties is by no means all-inclusive, but is designed to highlight what we believe are important factors to consider. All forward-looking statements in this press release are qualified by these cautionary statements and are only made as of the date hereof. The forward-looking statements in this press release should be evaluated together with the many uncertainties that affect our businesses, particularly those discussed in greater detail in Part I, Item 1A, "Risk Factors" and Part II, Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations" of our Annual Report on Form 10-K. We disclaim any obligation or undertaking, other than as required by law, to provide any updates or revisions to any forward-looking statement to reflect any change in our expectations or any change in events, conditions or circumstances on which the forward-looking statement is based, whether as a result of new information, future events or otherwise.
Condensed Consolidated Statements of Operations (unaudited, in thousands, except per share amounts) | |||||
Three Months Ended | Favorable/ | ||||
| September | ||||
Total revenues | $ 377,264 | $ 386,289 | $ (9,025) | ||
Costs and expenses: | |||||
Operating expenses | |||||
Personnel | 104,378 | 98,581 | (5,797) | ||
Repairs and maintenance | 55,291 | 55,537 | 246 | ||
Insurance | 6,139 | 5,778 | (361) | ||
Fuel | 20,765 | 21,396 | 631 | ||
Leased-in equipment | 27,329 | 26,714 | (615) | ||
Other | 69,648 | 75,047 | 5,399 | ||
Total operating expenses | 283,550 | 283,053 | (497) | ||
General and administrative expenses | 43,441 | 43,205 | (236) | ||
Depreciation and amortization expense | 18,377 | 17,739 | (638) | ||
Total expenses | 345,368 | 343,997 | (1,371) | ||
Gains (losses) on disposal of assets | (2,111) | 8,245 | (10,356) | ||
Earnings (losses) from unconsolidated affiliates | 2,298 | (2) | 2,300 | ||
Operating income | 32,083 | 50,535 | (18,452) | ||
Interest income | 2,935 | 2,262 | 673 | ||
Interest expense, net | (10,432) | (9,962) | (470) | ||
Other, net | (2,884) | (3,087) | 203 | ||
Total other income (expense), net | (10,381) | (10,787) | 406 | ||
Income before income taxes | 21,702 | 39,748 | (18,046) | ||
Income tax benefit (expense) | (3,026) | 11,843 | (14,869) | ||
Net income | 18,676 | 51,591 | (32,915) | ||
Net income attributable to noncontrolling interests | (253) | (47) | (206) | ||
Net income attributable to | $ 18,423 | $ 51,544 | $ (33,121) | ||
Basic earnings per common share | $ 0.63 | $ 1.79 | $ (1.16) | ||
Diluted earnings per common share | $ 0.61 | $ 1.72 | $ (1.11) | ||
Weighted average common shares outstanding, basic | 29,093 | 28,867 | 226 | ||
Weighted average common shares outstanding, diluted | 29,963 | 29,932 | 31 | ||
Adjusted Operating Income | $ 54,803 | $ 62,201 | $ (7,398) | ||
EBITDA | $ 50,511 | $ 67,449 | $ (16,938) | ||
Adjusted EBITDA | $ 60,128 | $ 67,097 | $ (6,969) | ||
Condensed Consolidated Statements of Operations (unaudited, in thousands, except per share amounts) | |||||
Year Ended | Favorable/ | ||||
2025 | 2024 | ||||
Total revenues | $ 1,490,512 | $ 1,415,491 | $ 75,021 | ||
Costs and expenses: | |||||
Operating expenses | |||||
Personnel | 378,999 | 340,560 | (38,439) | ||
Repairs and maintenance | 236,931 | 273,284 | 36,353 | ||
Insurance | 24,900 | 24,907 | 7 | ||
Fuel | 81,435 | 86,946 | 5,511 | ||
Leased-in equipment | 106,607 | 103,540 | (3,067) | ||
Other | 273,407 | 212,881 | (60,526) | ||
Total operating expenses | 1,102,279 | 1,042,118 | (60,161) | ||
General and administrative expenses | 174,121 | 175,550 | 1,429 | ||
Depreciation and amortization expense | 70,269 | 68,287 | (1,982) | ||
Total costs and expenses | 1,346,669 | 1,285,955 | (60,714) | ||
Gains (losses) on disposal of assets | 11,785 | (1,045) | 12,830 | ||
Earnings from unconsolidated affiliates | 3,178 | 4,117 | (939) | ||
Operating income | 158,806 | 132,608 | 26,198 | ||
Interest income | 9,354 | 8,901 | 453 | ||
Interest expense, net | (39,918) | (37,581) | (2,337) | ||
Other, net | 22,994 | (1,865) | 24,859 | ||
Total other income (expense), net | (7,570) | (30,545) | 22,975 | ||
Income before income taxes | 151,236 | 102,063 | 49,173 | ||
Income tax expense | (21,809) | (7,193) | (14,616) | ||
Net income | 129,427 | 94,870 | 34,557 | ||
Net income attributable to noncontrolling interests | (353) | (73) | (280) | ||
Net income attributable to | $ 129,074 | $ 94,797 | $ 34,277 | ||
Basic earnings per common share | $ 4.47 | $ 3.32 | $ 1.15 | ||
Diluted earnings per common share | $ 4.32 | $ 3.21 | $ 1.11 | ||
Weighted average common stock outstanding, basic | 28,864 | 28,515 | 349 | ||
Weighted average common stock outstanding, diluted | 29,884 | 29,552 | 332 | ||
Adjusted Operating Income | $ 228,687 | $ 216,841 | $ 11,846 | ||
EBITDA | $ 261,423 | $ 207,931 | $ 53,492 | ||
Adjusted EBITDA | $ 245,635 | $ 236,766 | $ 8,869 | ||
Revenues By Segment (unaudited, in thousands) | |||||||||||
Three Months Ended | Year Ended | ||||||||||
|
|
|
| 2025 | 2024 | ||||||
$ 101,412 | $ 101,026 | $ 107,625 | 101,218 | $ 411,281 | $ 427,739 | ||||||
99,757 | 100,945 | 95,230 | 91,569 | 387,501 | 368,319 | ||||||
46,285 | 48,460 | 49,955 | 46,998 | 191,698 | 170,006 | ||||||
Total Offshore Energy | $ 247,454 | $ 250,431 | $ 252,810 | $ 239,785 | $ 990,480 | $ 966,064 | |||||
Government Services | 100,097 | 100,898 | 92,499 | 85,943 | 379,437 | 329,654 | |||||
Other Services | 29,713 | 34,960 | 31,120 | 24,802 | 120,595 | 119,773 | |||||
$ 377,264 | $ 386,289 | $ 376,429 | $ 350,530 | $ 1,490,512 | $ 1,415,491 | ||||||
Flight Hours By Segment (unaudited) | |||||||||||
Three Months Ended | Year Ended | ||||||||||
|
|
|
| 2025 | 2024 | ||||||
8,543 | 8,471 | 8,838 | 8,749 | 34,601 | 38,284 | ||||||
10,506 | 11,104 | 10,700 | 10,002 | 42,312 | 42,583 | ||||||
5,185 | 4,415 | 4,931 | 4,680 | 19,211 | 16,946 | ||||||
Total Offshore Energy | 24,234 | 23,990 | 24,469 | 23,431 | 96,124 | 97,813 | |||||
Government Services | 4,186 | 5,016 | 4,868 | 3,941 | 18,011 | 18,811 | |||||
Other Services | 3,622 | 3,942 | 3,684 | 3,400 | 14,648 | 13,682 | |||||
32,042 | 32,948 | 33,021 | 30,772 | 128,783 | 130,306 | ||||||
Quarterly Segment Statements of Operations (unaudited, in thousands) | |||||||||
Offshore | Government | Other | Corporate | Consolidated | |||||
Three Months Ended | |||||||||
Revenues | $ 247,454 | $ 100,097 | $ 29,713 | $ — | $ 377,264 | ||||
Less: | |||||||||
Personnel | 66,467 | 31,061 | 6,850 | — | 104,378 | ||||
Repairs and maintenance | 39,989 | 12,312 | 2,990 | — | 55,291 | ||||
Insurance | 3,680 | 2,150 | 309 | — | 6,139 | ||||
Fuel | 13,069 | 2,618 | 5,078 | — | 20,765 | ||||
Leased-in equipment | 15,885 | 9,574 | 1,870 | — | 27,329 | ||||
Other segment costs | 37,830 | 25,002 | 6,816 | — | 69,648 | ||||
Total operating expenses | 176,920 | 82,717 | 23,913 | — | 283,550 | ||||
General and administrative expenses | 23,536 | 10,388 | 1,804 | 7,713 | 43,441 | ||||
Depreciation and amortization expense | 7,103 | 8,599 | 2,466 | 209 | 18,377 | ||||
Total costs and expenses | 207,559 | 101,704 | 28,183 | 7,922 | 345,368 | ||||
Losses on disposal of assets | — | — | — | (2,111) | (2,111) | ||||
Earnings from unconsolidated affiliates | 2,298 | — | — | — | 2,298 | ||||
Operating income (loss) | $ 42,193 | $ (1,607) | $ 1,530 | $ (10,033) | $ 32,083 | ||||
Non-GAAP: | |||||||||
Depreciation and amortization expense | 7,103 | 8,599 | 2,466 | 209 | 18,377 | ||||
PBH amortization | 1,542 | 654 | 36 | — | 2,232 | ||||
Gains on disposal of assets | — | — | — | 2,111 | 2,111 | ||||
Adjusted Operating Income (Loss) | $ 50,838 | $ 7,646 | $ 4,032 | $ (7,713) | $ 54,803 | ||||
Offshore | Government | Other | Corporate | Consolidated | |||||
Three Months Ended | |||||||||
Revenues | $ 250,431 | $ 100,898 | $ 34,960 | $ — | $ 386,289 | ||||
Less: | |||||||||
Personnel | 62,304 | 29,507 | 6,770 | — | 98,581 | ||||
Repairs and maintenance | 42,777 | 9,365 | 3,395 | — | 55,537 | ||||
Insurance | 3,486 | 1,950 | 342 | — | 5,778 | ||||
Fuel | 13,162 | 2,794 | 5,440 | — | 21,396 | ||||
Leased-in equipment | 15,446 | 9,572 | 1,696 | — | 26,714 | ||||
Other segment costs | 41,325 | 26,271 | 7,451 | — | 75,047 | ||||
Total operating expenses | 178,500 | 79,459 | 25,094 | — | 283,053 | ||||
General and administrative expenses | 22,451 | 11,007 | 1,781 | 7,966 | 43,205 | ||||
Depreciation and amortization expense | 7,049 | 7,846 | 2,622 | 222 | 17,739 | ||||
Total costs and expenses | 208,000 | 98,312 | 29,497 | 8,188 | 343,997 | ||||
Gains on disposal of assets | — | — | — | 8,245 | 8,245 | ||||
Losses from unconsolidated affiliates | (2) | — | — | — | (2) | ||||
Operating income | $ 42,429 | $ 2,586 | $ 5,463 | $ 57 | $ 50,535 | ||||
Non-GAAP: | |||||||||
Depreciation and amortization expense | 7,049 | 7,846 | 2,622 | 222 | 17,739 | ||||
PBH amortization | 1,758 | 378 | 36 | — | 2,172 | ||||
Losses on disposal of assets | — | — | — | (8,245) | (8,245) | ||||
Adjusted Operating Income (Loss) | $ 51,236 | $ 10,810 | $ 8,121 | $ (7,966) | $ 62,201 | ||||
Full Year Segment Statements of Operations (unaudited, in thousands) | |||||||||
Offshore | Government | Other | Corporate | Consolidated | |||||
Year Ended | |||||||||
Revenues | $ 990,480 | $ 379,437 | $ 120,595 | $ — | $ 1,490,512 | ||||
Less: | |||||||||
Personnel | 240,584 | 112,312 | 26,103 | — | 378,999 | ||||
Repairs and maintenance | 177,751 | 46,407 | 12,773 | — | 236,931 | ||||
Insurance | 15,019 | 8,485 | 1,396 | — | 24,900 | ||||
Fuel | 51,798 | 10,175 | 19,462 | — | 81,435 | ||||
Leased-in equipment | 61,468 | 38,538 | 6,601 | — | 106,607 | ||||
Other segment costs | 160,451 | 85,861 | 27,095 | — | 273,407 | ||||
Total operating expenses | 707,071 | 301,778 | 93,430 | — | 1,102,279 | ||||
General and administrative expenses | 93,059 | 41,354 | 7,030 | 32,678 | 174,121 | ||||
Depreciation and amortization expense | 27,946 | 31,227 | 10,321 | 775 | 70,269 | ||||
Total costs and expenses | 828,076 | 374,359 | 110,781 | 33,453 | 1,346,669 | ||||
Gains on disposal of assets | — | — | — | 11,785 | 11,785 | ||||
Earnings from unconsolidated affiliates | 3,178 | — | — | — | 3,178 | ||||
Operating income (loss) | $ 165,582 | $ 5,078 | $ 9,814 | $ (21,668) | $ 158,806 | ||||
Non-GAAP: | |||||||||
Depreciation and amortization expense | 27,946 | 31,227 | 10,321 | 775 | 70,269 | ||||
PBH amortization | 9,249 | 1,907 | 241 | — | 11,397 | ||||
Gains on disposal of assets | — | — | — | (11,785) | (11,785) | ||||
Adjusted Operating Income (Loss) | $ 202,777 | $ 38,212 | $ 20,376 | $ (32,678) | $ 228,687 | ||||
Offshore | Government | Other | Corporate | Consolidated | |||||
Year Ended | |||||||||
Revenues | $ 966,064 | $ 329,654 | $ 119,773 | $ — | $ 1,415,491 | ||||
Less: | |||||||||
Personnel | 218,811 | 97,256 | 24,493 | — | 340,560 | ||||
Repairs and maintenance | 211,791 | 48,893 | 12,600 | — | 273,284 | ||||
Insurance | 16,464 | 7,296 | 1,147 | — | 24,907 | ||||
Fuel | 58,318 | 9,072 | 19,556 | — | 86,946 | ||||
Leased-in equipment | 60,515 | 37,995 | 5,030 | — | 103,540 | ||||
Other segment costs | 144,741 | 43,392 | 24,748 | — | 212,881 | ||||
Total operating expenses | 710,640 | 243,904 | 87,574 | — | 1,042,118 | ||||
General and administrative expenses | 98,972 | 36,986 | 7,082 | 32,510 | 175,550 | ||||
Depreciation and amortization expense | 28,404 | 27,694 | 11,370 | 819 | 68,287 | ||||
Total costs and expenses | 838,016 | 308,584 | 106,026 | 33,329 | 1,285,955 | ||||
Losses on disposal of assets | — | — | — | (1,045) | (1,045) | ||||
Earnings from unconsolidated affiliates | 4,117 | — | — | — | 4,117 | ||||
Operating income (loss) | $ 132,165 | $ 21,070 | $ 13,747 | $ (34,374) | $ — | $ 132,608 | |||
Non-GAAP: | |||||||||
Depreciation and amortization expense | 28,404 | 27,694 | 11,370 | 819 | 68,287 | ||||
PBH amortization | 12,230 | 2,002 | 669 | — | 14,901 | ||||
Losses on disposal of assets | — | — | — | 1,045 | 1,045 | ||||
Adjusted Operating Income (Loss) | $ 172,799 | $ 50,766 | $ 25,786 | $ (32,510) | $ 216,841 | ||||
Consolidated Balance Sheets (unaudited, in thousands) | |||
Year Ended | |||
2025 | 2024 | ||
ASSETS | |||
Current assets: | |||
Cash and cash equivalents | $ 293,631 | $ 251,281 | |
Accounts receivable, net | 217,102 | 211,590 | |
Inventories | 132,727 | 114,509 | |
Prepaid expenses and other current assets | 50,828 | 42,078 | |
Total current assets | 694,288 | 619,458 | |
Property and equipment, net | 1,152,668 | 1,076,221 | |
Investment in unconsolidated affiliates | 23,852 | 22,424 | |
Right-of-use assets | 241,666 | 264,270 | |
Other assets | 198,787 | 142,873 | |
Total assets | $ 2,311,261 | $ 2,125,246 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Current liabilities: | |||
Accounts payable | $ 86,286 | $ 83,462 | |
Accrued wages, benefits and related taxes | 68,654 | 54,406 | |
Income taxes payable and other accrued taxes | 22,759 | 16,229 | |
Deferred revenue | 22,440 | 15,186 | |
Accrued maintenance and repairs | 28,793 | 30,698 | |
Current portion of operating lease liabilities | 77,038 | 78,359 | |
Accrued interest and other accrued liabilities | 31,317 | 28,946 | |
Current maturities of long-term debt | 27,943 | 18,614 | |
Total current liabilities | 365,230 | 325,900 | |
Long-term debt, less current maturities | 643,511 | 671,169 | |
Deferred taxes | 46,571 | 39,019 | |
Long-term operating lease liabilities | 164,544 | 188,949 | |
Deferred credits and other liabilities | 31,782 | 8,937 | |
Total liabilities | 1,251,638 | 1,233,974 | |
Stockholders' equity: | |||
Common stock | 325 | 315 | |
Additional paid-in capital | 762,520 | 742,072 | |
Retained earnings | 441,739 | 312,765 | |
(87,129) | (69,776) | ||
Accumulated other comprehensive loss | (57,750) | (93,669) | |
1,059,705 | 891,707 | ||
Noncontrolling interests | (82) | (435) | |
Total stockholders' equity | 1,059,623 | 891,272 | |
Total liabilities and stockholders' equity | $ 2,311,261 | $ 2,125,246 | |
Non-GAAP Financial Measures
The Company's management uses EBITDA, Adjusted EBITDA and Adjusted Operating Income to assess the performance and operating results of its business. Each of these measures, as well as Free Cash Flow and Adjusted Free Cash Flow, each as detailed below, are non-GAAP measures, have limitations, and are provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in the Company's financial statements prepared in accordance with generally accepted accounting principles in
EBITDA and Adjusted EBITDA
EBITDA is defined as Earnings before Interest expense, Taxes, Depreciation and Amortization. Adjusted EBITDA is defined as EBITDA further adjusted for non-cash gains and losses on the sale of assets, non-cash foreign exchange gains (losses) related to the revaluation of certain balance sheet items, and certain special items that occurred during the reported period, such as the amortization of PBH maintenance agreements that are non-cash within the period, gains on insurance claims, non-cash nonrecurring insurance adjustments and other special items which include professional service fees related to unusual litigation proceedings and other nonrecurring costs related to strategic activities. The professional services fees are primarily attorneys' fees related to litigation and arbitration matters that the Company is pursuing (where no gain contingency has been recorded or identified) that are unusual in nature and outside of the normal course of the Company's continuing business operations. The other nonrecurring costs related to strategic activities are costs associated with financing transactions and proposed mergers and acquisitions ("M&A") transactions. These special items are related to various pursuits that are not individually material to the Company and, as such, are aggregated for presentation. The Company views these matters and their related financial impacts on the Company's operating performance as extraordinary and not reflective of the operational performance of the Company's core business activities. In addition, the same costs are not reasonably likely to recur within two years nor have the same charges or gains occurred within the prior two years. The Company includes EBITDA and Adjusted EBITDA to provide investors with a supplemental measure of its operating performance. Management believes that the use of EBITDA and Adjusted EBITDA is meaningful to investors because it provides information with respect to the Company's ability to meet its future debt service, capital expenditures and working capital requirements and the financial performance of the Company's assets without regard to financing methods, capital structure or historical cost basis. Neither EBITDA nor Adjusted EBITDA is a recognized term under GAAP. Accordingly, they should not be used as an indicator of, or an alternative to, net income the most directly comparable GAAP measure, as a measure of operating performance. In addition, EBITDA and Adjusted EBITDA are not intended to be measures of free cash flow available for management's discretionary use, as they do not consider certain cash requirements, such as debt service requirements. Because the definitions of EBITDA and Adjusted EBITDA (or similar measures) may vary among companies and industries, they may not be comparable to other similarly titled measures used by other companies.
The following tables provide a reconciliation of net income (loss), the most directly comparable GAAP measure, to EBITDA and Adjusted EBITDA (unaudited, in thousands).
Three Months Ended | Year Ended | ||||||||||
|
|
|
| 2025 | 2024 | ||||||
Net income | $ 18,676 | $ 51,591 | $ 31,779 | $ 27,381 | $ 129,427 | $ 94,870 | |||||
Depreciation and | 18,377 | 17,739 | 17,312 | 16,841 | 70,269 | 68,287 | |||||
Interest expense, net | 10,432 | 9,962 | 10,034 | 9,490 | 39,918 | 37,581 | |||||
Income tax expense | 3,026 | (11,843) | 20,443 | 10,183 | 21,809 | 7,193 | |||||
EBITDA | $ 50,511 | $ 67,449 | $ 79,568 | $ 63,895 | $ 261,423 | $ 207,931 | |||||
(Gains) losses on | 2,111 | (8,245) | (6,209) | 558 | (11,785) | 1,045 | |||||
Foreign exchange (gains) | 3,051 | 2,946 | (17,435) | (11,045) | (22,483) | 8,925 | |||||
Special items(1) | 4,455 | 4,947 | 4,776 | 4,302 | 18,480 | 18,865 | |||||
Adjusted EBITDA | $ 60,128 | $ 67,097 | $ 60,700 | $ 57,710 | $ 245,635 | $ 236,766 | |||||
(1) Special items include the following: | |||||||||||
Three Months Ended | Year Ended | ||||||||||
|
|
|
| 2025 | 2024 | ||||||
PBH amortization | $ 2,232 | $ 2,172 | $ 3,587 | $ 3,406 | $ 11,397 | $ 14,901 | |||||
Gain on insurance claim | (4,970) | — | — | — | (4,970) | (4,451) | |||||
Other special items | 7,193 | 2,775 | 1,189 | 896 | 12,053 | 8,415 | |||||
$ 4,455 | $ 4,947 | $ 4,776 | $ 4,302 | $ 18,480 | $ 18,865 | ||||||
The Company is unable to provide a reconciliation of projected Adjusted EBITDA (non-GAAP) for the outlook periods included in this release to projected net income (GAAP) for the same periods because components of the calculation are inherently unpredictable. The inability to forecast certain components of the calculation would significantly affect the accuracy of the reconciliation. Additionally, the Company does not provide guidance on the items used to reconcile projected Adjusted EBITDA due to the uncertainty regarding timing and estimates of such items. Therefore, the Company does not present a reconciliation of projected Adjusted EBITDA (non-GAAP) to net income (GAAP) for the outlook periods.
Free Cash Flow and Adjusted Free Cash Flow
Free Cash Flow represents the Company's net cash provided by operating activities less maintenance capital expenditures. Adjusted Free Cash Flow is Free Cash Flow adjusted to exclude costs paid in relation to certain special items which primarily include (i) professional service fees related to unusual litigation proceedings and (ii) other nonrecurring costs related to strategic activities. The professional services fees are primarily attorneys' fees related to unusual litigation and arbitration matters that the Company is pursuing (where no gain contingency has been recorded or identified) that are unusual in nature and outside of the normal course of the Company's continuing business operations. The other nonrecurring costs related to strategic activities are costs associated with financing transactions and proposed M&A transactions. These special items are related to various pursuits that are not individually material to the Company and, as such, are aggregated for presentation. The Company views these matters and their related financial impacts on the Company's operating performance as extraordinary and not reflective of the operational performance of the Company's core business activities. In addition, the same costs are not reasonably likely to recur within two years nor have the same charges or gains occurred within the prior two years. Management believes that Free Cash Flow and Adjusted Free Cash Flow are meaningful to investors because they provide information with respect to the Company's ability to generate cash from the business. Neither Free Cash Flow nor Adjusted Free Cash Flow is a recognized term under GAAP. Accordingly, these measures should not be used as an indicator of, or an alternative to, net cash provided by operating activities, the most directly comparable GAAP measure. Investors should note numerous methods may exist for calculating a company's free cash flow. As a result, the method used by management to calculate Free Cash Flow and Adjusted Free Cash Flow may differ from the methods used by other companies to calculate their free cash flow. As such, they may not be comparable to other similarly titled measures used by other companies. The following table provides a reconciliation of net cash provided by operating activities, the most directly comparable GAAP measure, to Free Cash Flow and Adjusted Free Cash Flow (unaudited, in thousands).
Three Months Ended | Year Ended | ||||||||||
|
|
|
| 2025 | 2024 | ||||||
Net cash provided by | $ 76,913 | $ 23,057 | $ 99,039 | $ (603) | $ 198,406 | $ 177,420 | |||||
Less: Maintenance | (6,044) | (2,800) | (4,532) | (1,886) | (15,262) | (17,944) | |||||
Free Cash Flow | $ 70,869 | $ 20,257 | $ 94,507 | $ (2,489) | $ 183,144 | $ 159,476 | |||||
Plus: Special items | 883 | 1,108 | 786 | 740 | 3,517 | 1,435 | |||||
Adjusted Free Cash | $ 71,752 | $ 21,365 | $ 95,293 | $ (1,749) | $ 186,661 | $ 160,911 | |||||
Adjusted Operating Income by Segment
Adjusted Operating Income (Loss) ("Adjusted Operating Income") is defined as operating income (loss) before depreciation and amortization (including PBH amortization) and gains or losses on asset dispositions that occurred during the reported period. The Company includes Adjusted Operating Income to provide investors with a supplemental measure of each segment's operating performance. Management believes that the use of Adjusted Operating Income is meaningful to investors because it provides information with respect to each segment's ability to generate cash from its operations. Adjusted Operating Income is not a recognized term under GAAP. Accordingly, this measure should not be used as an indicator of, or an alternative to, operating income (loss), the most directly comparable GAAP measure, as a measure of operating performance. Because the definition of Adjusted Operating Income (or similar measures) may vary among companies and industries, it may not be comparable to other similarly titled measures used by other companies.
The following table provides a reconciliation of operating income (loss), the most directly comparable GAAP measure, to Adjusted Operating Income for each segment and Corporate (unaudited, in thousands).
Sequential Quarter Adjusted Operating Income by Segment
Three Months Ended | ||||||
|
| Increase | ||||
Operating income | $ 42,193 | $ 42,429 | $ (236) | (0.6) % | ||
Depreciation and amortization expense | 7,103 | 7,049 | 54 | 0.8 % | ||
PBH amortization | 1,542 | 1,758 | (216) | (12.3) % | ||
Offshore Energy Services Adjusted Operating Income | $ 50,838 | $ 51,236 | $ (398) | (0.8) % | ||
Government Services: | ||||||
Operating income (loss) | $ (1,607) | $ 2,586 | nm | |||
Depreciation and amortization expense | 8,599 | 7,846 | 753 | 9.6 % | ||
PBH amortization | 654 | 378 | 276 | 73.0 % | ||
Government Services Adjusted Operating Income | $ 7,646 | $ 10,810 | (29.3) % | |||
Other Services: | ||||||
Operating income | $ 1,530 | $ 5,463 | (72.0) % | |||
Depreciation and amortization expense | 2,466 | 2,622 | (156) | (5.9) % | ||
PBH amortization | 36 | 36 | — | — % | ||
Other Services Adjusted Operating Income | $ 4,032 | $ 8,121 | (50.4) % | |||
Total Segment Adjusted Operating Income | $ 62,516 | $ 70,167 | (10.9) % | |||
Corporate: | ||||||
Operating income (loss) | $ (10,033) | $ 57 | $ (10,090) | nm | ||
Depreciation and amortization expense | 209 | 222 | (13) | (5.9) % | ||
Losses (gains) on disposal of assets | 2,111 | (8,245) | 10,356 | nm | ||
Corporate Adjusted Operating Loss | $ (7,713) | $ (7,966) | $ 253 | 3.2 % | ||
Consolidated Adjusted Operating Income | $ 54,803 | $ 62,201 | (11.9) % | |||
Full Year Adjusted Operating Income by Segment
Year Ended | Increase | |||||
2025 | 2024 | |||||
Operating income | $ 165,582 | $ 132,165 | $ 33,417 | 25.3 % | ||
Depreciation and amortization expense | 27,946 | 28,404 | (458) | (1.6) % | ||
PBH amortization | 9,249 | 12,230 | (2,981) | (24.4) % | ||
Offshore Energy Services Adjusted Operating Income | $ 202,777 | $ 172,799 | $ 29,978 | 17.3 % | ||
Government Services: | ||||||
Operating income | $ 5,078 | $ 21,070 | $ (15,992) | (75.9) % | ||
Depreciation and amortization expense | 31,227 | 27,694 | 3,533 | 12.8 % | ||
PBH amortization | 1,907 | 2,002 | (95) | (4.7) % | ||
Government Services Adjusted Operating Income | $ 38,212 | $ 50,766 | $ (12,554) | (24.7) % | ||
Other Services: | ||||||
Operating income | $ 9,814 | $ 13,747 | $ (3,933) | (28.6) % | ||
Depreciation and amortization expense | 10,321 | 11,370 | (1,049) | (9.2) % | ||
PBH amortization | 241 | 669 | (428) | (64.0) % | ||
Other Services Adjusted Operating Income | $ 20,376 | $ 25,786 | $ (5,410) | (21.0) % | ||
Total Segment Adjusted Operating Income | $ 261,365 | $ 249,351 | $ 12,014 | 4.8 % | ||
Corporate: | ||||||
Operating loss | $ (21,668) | $ (34,374) | $ 12,706 | 37.0 % | ||
Depreciation and amortization expense | 775 | 819 | (44) | (5.4) % | ||
Losses (gains) on disposal of assets | (11,785) | 1,045 | (12,830) | nm | ||
Corporate Adjusted Operating Loss | $ (32,678) | $ (32,510) | $ (168) | (0.5) % | ||
Consolidated Adjusted Operating Income | $ 228,687 | $ 216,841 | $ 11,846 | 5.5 % | ||
The Company is unable to provide a reconciliation of projected Adjusted Operating Income by segment (non-GAAP) for the outlook periods included in this release to projected operating income (GAAP) for the same periods because components of the calculation are inherently unpredictable. The inability to forecast certain components of the calculation would significantly affect the accuracy of the reconciliation. Additionally, the Company does not provide guidance on the items used to reconcile projected Adjusted Operating Income by segment due to the uncertainty regarding timing and estimates of such items. Therefore, the Company does not present a reconciliation of projected Adjusted Operating Income by segment (non-GAAP) to operating income (GAAP) for the outlook periods.
Fleet Count
Number of Aircraft | ||||||||||
Type | Owned Aircraft | Leased Aircraft | Total Aircraft | Capacity | Average | |||||
S92 | 32 | 29 | 61 | 19 | 15 | |||||
AW189 | 22 | 4 | 26 | 16 | 8 | |||||
54 | 33 | 87 | ||||||||
AW139 | 48 | 7 | 55 | 12 | 13 | |||||
S76 D/C++ | 13 | — | 13 | 12 | 14 | |||||
AS365 | 1 | — | 1 | 12 | 36 | |||||
62 | 7 | 69 | ||||||||
Light—Twin Engine Helicopters: | ||||||||||
AW109 | 3 | — | 3 | 7 | 18 | |||||
H135 | 12 | — | 12 | 6 | 9 | |||||
15 | — | 15 | ||||||||
Light—Single Engine Helicopters: | ||||||||||
AS350 | 12 | — | 12 | 4 | 26 | |||||
AW119 | 13 | — | 13 | 7 | 19 | |||||
25 | — | 25 | ||||||||
156 | 40 | 196 | 14 | |||||||
Fixed Wing | 9 | 5 | 14 | |||||||
UAS | 4 | — | 4 | |||||||
Total Fleet | 169 | 45 | 214 | |||||||
______________________
(1) | Reflects the average age of helicopters that are owned by the Company. |
The table below presents the number of aircraft in our fleet and their distribution among the segments in which we operate as of
Percentage of Revenues | |||||||||||||||
Helicopters | Fixed Wing | UAS | |||||||||||||
Heavy | Medium | Light | Light | Total | |||||||||||
66 % | 55 | 60 | 12 | — | 1 | — | 128 | ||||||||
Government Services | 26 % | 32 | 9 | 3 | 20 | — | 4 | 68 | |||||||
Other Services | 8 % | — | — | — | 5 | 13 | — | 18 | |||||||
Total | 100 % | 87 | 69 | 15 | 25 | 14 | 4 | 214 | |||||||
Aircraft not currently in fleet: | |||||||||||||||
Under construction(1)(3) | 7 | 2 | — | — | — | — | 9 | ||||||||
Options(2)(3) | 10 | — | 9 | — | — | — | 19 | ||||||||
______________________
(1) | Under construction reflects new aircraft that the Company has either taken possession of and are undergoing additional configuration before being placed into service or are currently under construction by the Original Equipment Manufacturer ("OEM") and pending delivery. Includes seven AW189 heavy helicopters (of which one was delivered and is undergoing additional configuration) and two AW139 medium helicopters (both of which were delivered and are undergoing additional configuration). |
(2) | Options include ten AW189 heavy helicopters and nine H135 light-twin helicopters. |
(3) | Excludes any orders or options for electric/hybrid vertical takeoff and landing and short takeoff and landing aircraft, collectively known as Advanced Air Mobility ("AAM") aircraft that may have deposits but are pending regulatory certification. |
View original content:https://www.prnewswire.com/news-releases/bristow-group-reports-fourth-quarter-and-full-year-2025-results-302697548.html
SOURCE