VTOL 8-K
Bristow Group Inc. (VTOL)
8-K
2025-08-05
For: 2025-08-05
View Original
Added on
April 10, 2026
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 5, 2025
| (Exact Name of Registrant as Specified in Its Charter) | ||
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||
| (Address of Principal Executive Offices) | (Zip Code) | |||||||||||||
Registrant’s telephone number, including area code | |||||||||||
| None | ||||||||||||||
| (Former Name or Former Address, if Changed Since Last Report) | ||||||||||||||
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Item 2.02 Results of Operations and Financial Condition
On August 5, 2025, Bristow Group Inc. (“Bristow Group”) issued a press release setting forth its second quarter 2025 financial results. A copy of the press release is attached hereto as Exhibit 99.1 and hereby incorporated by reference. The information furnished pursuant to Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, and shall not be incorporated by reference in any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 7.01 Regulation FD Disclosure
On August 6, 2025, Bristow Group will make a presentation about its second quarter 2025 earnings as noted in the press release described in Item 2.02 above. A copy of the presentation slides are attached hereto as Exhibit 99.2. Additionally, Bristow Group has posted the presentation on its website at www.bristowgroup.com. The information furnished pursuant to Item 7.01, including Exhibit 99.2, shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits
| Exhibit No. | Description | ||||
| 99.1 | |||||
| 99.2 | |||||
| 104 | Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document. | ||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| Bristow Group Inc. | ||||||||||||||
| August 5, 2025 | By: | /s/ Jennifer D. Whalen | ||||||||||||
| Name: Jennifer D. Whalen | ||||||||||||||
| Title: Senior Vice President, Chief Financial Officer | ||||||||||||||
Exhibit Index
| Exhibit No. | Description | ||||
| 99.1 | |||||
| 99.2 | |||||
| 104 | Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document. | ||||
Exhibit 99.1
BRISTOW GROUP REPORTS SECOND QUARTER 2025 RESULTS
RAISES 2025 AND 2026 OUTLOOK RANGES
Houston, Texas
August 5, 2025
Second Quarter Highlights
•Total revenues of $376.4 million in Q2 2025 compared to $350.5 million in Q1 2025
•Net income of $31.7 million, or $1.07 per diluted share, in Q2 2025 compared to net income of $27.4 million, or $0.92 per diluted share, in Q1 2025
•Adjusted EBITDA (as defined herein)(1) in Q2 2025 was $60.7 million compared to $57.7 million in Q1 2025
•Raises 2025 Adjusted EBITDA outlook range to $240 - $260 million and raises 2026 Adjusted EBITDA outlook range to $300 - $335 million
•Initiates accelerated debt payments and share repurchases
FOR IMMEDIATE RELEASE — Bristow Group Inc. (NYSE: VTOL) (“Bristow” or the “Company”) today reported net income attributable to the Company of $31.7 million, or $1.07 per diluted share, for the quarter ended June 30, 2025 (the “Current Quarter”) on total revenues of $376.4 million compared to net income attributable to the Company of $27.4 million, or $0.92 per diluted share, for the quarter ended March 31, 2025 (the “Preceding Quarter”) on total revenues of $350.5 million.
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 cash provided by (used in) operating activities to Free Cash Flow and Adjusted Free Cash Flow is included in the “Non-GAAP Financial Measures” section herein.
| Three Months Ended | |||||||||||
| June 30, 2025 | March 31, 2025 | ||||||||||
| Total revenues | $ | 376,429 | $ | 350,530 | |||||||
| Operating income | 42,640 | 33,548 | |||||||||
| Net income attributable to Bristow Group Inc. | 31,748 | 27,359 | |||||||||
| Basic earnings per common share | 1.10 | 0.95 | |||||||||
| Diluted earnings per common share | 1.07 | 0.92 | |||||||||
Net cash provided by (used in) operating activities | 99,039 | (603) | |||||||||
Non-GAAP(1): | |||||||||||
| Adjusted Operating Income | $ | 57,330 | $ | 54,353 | |||||||
| EBITDA | 79,568 | 63,895 | |||||||||
| Adjusted EBITDA | 60,700 | 57,710 | |||||||||
| Free Cash Flow | 94,507 | (2,489) | |||||||||
| Adjusted Free Cash Flow | 95,293 | (1,749) | |||||||||
(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.
1
”We are pleased to report another quarter of strong financial results and to raise 2025 Adjusted EBITDA guidance to $240-$260 million and 2026 Adjusted EBITDA guidance to $300-$335 million,“ said Chris Bradshaw, President and CEO of Bristow Group. ”Consistent with our capital allocation framework, Bristow commenced accelerated debt payments and share repurchases in the current quarter.“
Sequential Quarter Results
Offshore Energy Services
| Three Months Ended | ||||||||||||||||||||
| ($ in thousands) | June 30, 2025 | March 31, 2025 | Favorable (Unfavorable) | |||||||||||||||||
| Revenues | $ | 252,810 | $ | 239,785 | $ | 13,025 | 5.4 | % | ||||||||||||
| Operating income | 43,595 | 37,365 | 6,230 | 16.7 | % | |||||||||||||||
| Adjusted Operating Income | 53,588 | 47,114 | 6,474 | 13.7 | % | |||||||||||||||
| Operating income margin | 17 | % | 16 | % | ||||||||||||||||
| Adjusted Operating Income margin | 21 | % | 20 | % | ||||||||||||||||
Revenues from Offshore Energy Services were $13.0 million higher in the Current Quarter. Revenues in Europe were $6.4 million higher primarily due to higher utilization and favorable foreign exchange rate impacts in Norway. Revenues in the Americas were $3.7 million higher primarily due to higher utilization in the U.S. Revenues in Africa were $3.0 million higher primarily due to higher utilization and additional aircraft capacity introduced into the region. Operating income was $6.2 million higher in the Current Quarter primarily due to these higher revenues, partially offset by higher operating expenses of $5.7 million. The increase in operating expenses was primarily due to higher reimbursable expenses of $2.5 million, higher training and travel costs of $1.2 million due to an increase in pilot training for Africa and Brazil, higher subcontractor costs of $1.2 million, and higher repairs and maintenance costs of $1.2 million. The higher repairs and maintenance costs related to an increase in power-by-the-hour (“PBH”) rates, increased flight hours and the timing of repairs totaling $5.6 million, partially offset by higher vendor credits of $4.4 million. Personnel costs were $1.7 million lower due to seasonal personnel cost variations in Norway of $4.2 million and a favorable change in benefit estimates in the U.S. of $0.4 million, which were partially offset by unfavorable foreign exchange rate impacts of $2.2 million and higher headcount of $1.0 million, primarily in Brazil and Africa.
Government Services
| Three Months Ended | ||||||||||||||||||||
| ($ in thousands) | June 30, 2025 | March 31, 2025 | Favorable (Unfavorable) | |||||||||||||||||
| Revenues | $ | 92,499 | $ | 85,943 | $ | 6,556 | 7.6 | % | ||||||||||||
| Operating income (loss) | (1,912) | 6,011 | (7,923) | nm | ||||||||||||||||
| Adjusted Operating Income | 6,036 | 13,719 | (7,683) | (56.0) | % | |||||||||||||||
| Operating income (loss) margin | (2) | % | 7 | % | ||||||||||||||||
| Adjusted Operating Income margin | 7 | % | 16 | % | ||||||||||||||||
nm = Not Meaningful
Revenues from Government Services were $6.6 million higher in the Current Quarter primarily due to the ongoing transition of the Irish Coast Guard (“IRCG”) search and rescue contract and higher utilization in the United Kingdom Search and Rescue (“UKSAR”) contract. Operating loss was $1.9 million in Current Quarter compared to operating income of $6.0 million in the Preceding Quarter primarily due to higher subcontractor costs of $5.1 million and higher personnel costs of $2.8 million related to the new Government Services contracts, unfavorable foreign exchange rate impacts of $3.0 million, higher repairs and maintenance costs of $2.0 million, and higher fuel costs of $0.6 million, offsetting the increased revenues.
2
Other Services
| Three Months Ended | ||||||||||||||||||||
| ($ in thousands) | June 30, 2025 | March 31, 2025 | Favorable (Unfavorable) | |||||||||||||||||
| Revenues | $ | 31,120 | $ | 24,802 | $ | 6,318 | 25.5 | % | ||||||||||||
| Operating income (loss) | 3,443 | (622) | 4,065 | nm | ||||||||||||||||
| Adjusted Operating Income | 6,188 | 2,037 | 4,151 | nm | ||||||||||||||||
| Operating income (loss) margin | 11 | % | (3) | % | ||||||||||||||||
| Adjusted Operating Income margin | 20 | % | 8 | % | ||||||||||||||||
Revenues from Other Services were $6.3 million higher in the Current Quarter primarily due to seasonally higher utilization in Australia of $6.0 million. Operating income was $4.1 million higher in the Current Quarter primarily due to these higher revenues, partially offset by higher operating expenses of $1.9 million due to increased activity.
Corporate
| Three Months Ended | ||||||||||||||||||||
| ($ in thousands) | June 30, 2025 | March 31, 2025 | Favorable (Unfavorable) | |||||||||||||||||
| Corporate: | ||||||||||||||||||||
| Total expenses | $ | 8,695 | $ | 8,648 | $ | (47) | (0.5) | % | ||||||||||||
| Gains (losses) on disposal of assets | 6,209 | (558) | 6,767 | nm | ||||||||||||||||
| Operating loss | (2,486) | (9,206) | 6,720 | 73.0 | % | |||||||||||||||
| Consolidated: | ||||||||||||||||||||
| Interest income | $ | 2,039 | $ | 2,118 | $ | (79) | (3.7) | % | ||||||||||||
| Interest expense, net | (10,034) | (9,490) | (544) | (5.7) | % | |||||||||||||||
| Other, net | 17,577 | 11,388 | 6,189 | 54.3 | % | |||||||||||||||
| Income tax expense | (20,443) | (10,183) | (10,260) | nm | ||||||||||||||||
Total operating losses for Corporate were $6.7 million less than the Preceding Quarter primarily due to increased gains on disposal of assets.
Interest expense, net was $0.5 million higher in the Current Quarter primarily due to the acceleration of the amortization of deferred financing costs resulting from the prepayment of principal on the UKSAR secured equipment financings (“UKSAR Debt”).
Other income, net of $17.6 million in the Current Quarter and $11.4 million in the Preceding Quarter primarily resulted from higher foreign exchange gains.
Income tax expense was $20.4 million in the Current Quarter compared to $10.2 million in the Preceding Quarter. The increase in income tax expense was primarily due to the earnings mix of the Company's global operations and lower deductible business interest expenses, partially offset by the recognition of certain deferred tax assets.
3
Raises 2025 and 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 contains non-GAAP financial measures. Please read the section entitled “Non-GAAP Financial Measures” for further information.
Select financial outlook for 2025 and 2026 are as follows (in USD, millions):
2025E | 2026E | ||||||||||
| Revenues: | |||||||||||
| Offshore Energy Services | $980 - $1,030 | $1,050 - $1,130 | |||||||||
| Government Services | $360 - $400 | $440 - $460 | |||||||||
| Other Services | $120 - $130 | $130 - $150 | |||||||||
| Total Revenues | $1,460 - $1,560 | $1,620 - $1,740 | |||||||||
| Adjusted Operating Income: | |||||||||||
| Offshore Energy Services | $200 - $205 | $235 - $250 | |||||||||
| Government Services | $40 - $50 | $75 - $85 | |||||||||
| Other Services | $20 - $25 | $20 - $25 | |||||||||
| Corporate | ($35 - $30) | ($35 - $30) | |||||||||
| $225 - $250 | $295 - $330 | ||||||||||
| Adjusted EBITDA | $240 - $260 | $300 - $335 | |||||||||
| Cash interest | ~$45 | ~$40 | |||||||||
| Cash taxes | $25 - $30 | $25 - $30 | |||||||||
| Maintenance capital expenditures | $15 - $20 | $20 - $25 | |||||||||
Capital Allocation and Liquidity
In support of its capital allocation framework, the Company made $15.3 million (£11.2 million) of accelerated principal payments on its UKSAR Debt facility and repurchased 119,841 shares of common stock in open market transactions for gross consideration of $3.9 million, representing an average cost per share of $32.41, during the Current Quarter. As of June 30, 2025, $121.1 million remained available under the $125.0 million stock repurchase program.
In the Current Quarter, purchases of property and equipment were $31.6 million, of which $4.5 million were maintenance capital expenditures, and cash proceeds from the sale of assets were $24.1 million. In the Preceding Quarter, purchases of property and equipment were $52.1 million, of which $1.9 million were maintenance capital expenditures, and cash proceeds from dispositions of property and equipment were less than $0.1 million.
As of June 30, 2025, the Company had $251.8 million of unrestricted cash and $64.7 million of remaining availability under its asset-based revolving credit facility (the “ABL Facility”) for total liquidity of $316.5 million. Borrowings under the ABL Facility are subject to certain conditions and requirements.
Conference Call
The Company’s management will conduct a conference call starting at 10:00 a.m. ET (9:00 a.m. CT) on Wednesday, August 6, 2025, to review results for the second quarter ended June 30, 2025. The conference call can be accessed using the following link:
Link to Access Earnings Call: https://www.veracast.com/webcasts/bristow/webcasts/VTOL2Q25.cfm
A replay will be available through August 27, 2025 by using the link above. A replay will also be available on the Company’s website at www.bristowgroup.com shortly after the call and will be accessible through August 27, 2025. The accompanying investor presentation will be available on August 6, 2025, on Bristow’s website at www.bristowgroup.com.
4
For additional information concerning Bristow, contact Jennifer Whalen at [email protected], (713) 369-4636 or visit Bristow Group’s website at https://ir.bristowgroup.com/.
About Bristow Group
Bristow Group Inc. is the leading global provider of innovative and sustainable vertical flight solutions. Bristow primarily provides aviation services to a broad base of offshore energy companies and government entities. Our aviation services include personnel transportation, search and rescue (“SAR”), medevac, fixed wing transportation, unmanned systems and ad-hoc helicopter services. Our business is comprised of three operating segments: Offshore Energy Services, Government Services and Other Services. Our energy customers charter our helicopters primarily to transport personnel to, from and between onshore bases and offshore production platforms, drilling rigs and other installations. Our government customers primarily outsource SAR activities whereby we operate specialized helicopters and provide highly trained personnel. Our other services include fixed wing transportation services through a regional airline in Australia and dry-leasing aircraft to third-party operators in support of other industries and geographic markets.
Bristow currently has customers in Australia, Brazil, Canada, Chile, the Dutch Caribbean, the Falkland Islands, India, Ireland, the Netherlands, Nigeria, Norway, Spain, Suriname, Trinidad, the United Kingdom (“UK”) and the United States (“U.S.”).
5
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, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are statements about our future business, strategy, operations, capabilities and results; financial projections; plans and objectives of our management; 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 “SEC”). Accordingly, you should not put undue reliance on any forward-looking statements.
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 fleet; 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 Organization of Petroleum Exporting Countries OPEC and other producing countries; fluctuations in the demand for our services; the possibility of significant changes in foreign exchange rates and controls; potential effects of increased competition and the introduction of alternative modes of transportation and solutions; the possibility that portions of our fleet may be grounded for extended periods of time or indefinitely (including due to severe weather events); the possibility of political instability, civil unrest, war or acts of terrorism in any of the countries where we operate or elsewhere; the possibility that we may be unable to re-deploy our aircraft to regions with greater demand; the existence of operating risks inherent in our business, including the possibility of declining safety performance; labor issues, including our inability to negotiate acceptable collective bargaining or union agreements with employees covered by such agreements; the possibility of changes in tax, environmental, trade, immigration and other laws and regulations and policies, including, without limitation, tariffs and actions of the governments that impact oil and gas operations, favor renewable energy projects or address climate change; any failure to effectively manage, and receive anticipated returns from, acquisitions, divestitures, investments, joint ventures and other portfolio actions; the possibility that we may be unable to dispose of older aircraft through sales into the aftermarket; the possibility that we may impair our long-lived assets and other assets, including inventory, property and equipment and investments in unconsolidated affiliates; general economic conditions, including interest rates or uncertainty in the capital and credit markets; disruptions in global trade, including as a result of tariffs, trade restrictions, retaliatory trade measures or the effect of such actions on trading relationships between the United States and other countries; the possibility that reductions in spending on aviation services by governmental agencies where we are seeking contracts could adversely affect or lead to modifications of the procurement process or that such reductions in spending could adversely affect search and rescue (“SAR”) contract terms or otherwise delay service or the receipt of payments under such contracts; and the effectiveness of our environmental, social and governance initiatives.
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 thereof. 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 the Annual Report on Form 10-K and Part I, Item 2, "Management's Discussion and Analysis of Financial Condition and Results of Operations" and Part II, Item 1A, "Risk Factors" of the Company’s subsequent Quarterly Reports on Form 10-Q. 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.
6
BRISTOW GROUP INC.
Condensed Consolidated Statements of Operations
(unaudited, in thousands, except per share amounts)
| Three Months Ended | Favorable/ (Unfavorable) | ||||||||||||||||
| June 30, 2025 | March 31, 2025 | ||||||||||||||||
| Total revenues | $ | 376,429 | $ | 350,530 | $ | 25,899 | |||||||||||
| Costs and expenses: | |||||||||||||||||
| Operating expenses | |||||||||||||||||
| Personnel | 88,729 | 87,311 | (1,418) | ||||||||||||||
| Repairs and maintenance | 64,788 | 61,315 | (3,473) | ||||||||||||||
| Insurance | 6,149 | 6,834 | 685 | ||||||||||||||
| Fuel | 20,399 | 18,875 | (1,524) | ||||||||||||||
| Leased-in equipment | 26,515 | 26,049 | (466) | ||||||||||||||
| Other | 71,911 | 56,801 | (15,110) | ||||||||||||||
| Total operating expenses | 278,491 | 257,185 | (21,306) | ||||||||||||||
| General and administrative expenses | 44,375 | 43,100 | (1,275) | ||||||||||||||
| Depreciation and amortization expense | 17,312 | 16,841 | (471) | ||||||||||||||
| Total costs and expenses | 340,178 | 317,126 | (23,052) | ||||||||||||||
| Gains (losses) on disposal of assets | 6,209 | (558) | 6,767 | ||||||||||||||
| Earnings from unconsolidated affiliates | 180 | 702 | (522) | ||||||||||||||
| Operating income | 42,640 | 33,548 | 9,092 | ||||||||||||||
| Interest income | 2,039 | 2,118 | (79) | ||||||||||||||
| Interest expense, net | (10,034) | (9,490) | (544) | ||||||||||||||
| Other, net | 17,577 | 11,388 | 6,189 | ||||||||||||||
| Total other income (expense), net | 9,582 | 4,016 | 5,566 | ||||||||||||||
| Income before income taxes | 52,222 | 37,564 | 14,658 | ||||||||||||||
| Income tax expense | (20,443) | (10,183) | (10,260) | ||||||||||||||
| Net income | 31,779 | 27,381 | 4,398 | ||||||||||||||
| Net income attributable to noncontrolling interests | (31) | (22) | (9) | ||||||||||||||
| Net income attributable to Bristow Group Inc. | $ | 31,748 | $ | 27,359 | $ | 4,389 | |||||||||||
| Basic earnings per common share | $ | 1.10 | $ | 0.95 | |||||||||||||
| Diluted earnings per common share | $ | 1.07 | $ | 0.92 | |||||||||||||
| Weighted average common shares outstanding, basic | 28,824 | 28,667 | |||||||||||||||
| Weighted average common shares outstanding, diluted | 29,788 | 29,867 | |||||||||||||||
| Adjusted Operating Income | $ | 57,330 | $ | 54,353 | $ | 2,977 | |||||||||||
| EBITDA | $ | 79,568 | $ | 63,895 | $ | 15,673 | |||||||||||
| Adjusted EBITDA | $ | 60,700 | $ | 57,710 | $ | 2,990 | |||||||||||
7
BRISTOW GROUP INC.
REVENUES BY SEGMENT
(unaudited, in thousands)
| Three Months Ended | ||||||||||||||||||||
| June 30, 2025 | March 31, 2025 | Favorable (Unfavorable) | ||||||||||||||||||
| Offshore Energy Services: | ||||||||||||||||||||
| Europe | $ | 107,625 | $ | 101,218 | $ | 6,407 | 6.3 | % | ||||||||||||
| Americas | 95,230 | 91,569 | 3,661 | 4.0 | % | |||||||||||||||
| Africa | 49,955 | 46,998 | 2,957 | 6.3 | % | |||||||||||||||
| Total Offshore Energy Services | $ | 252,810 | $ | 239,785 | $ | 13,025 | 5.4 | % | ||||||||||||
| Government Services | 92,499 | 85,943 | 6,556 | 7.6 | % | |||||||||||||||
| Other Services | 31,120 | 24,802 | 6,318 | 25.5 | % | |||||||||||||||
| $ | 376,429 | $ | 350,530 | $ | 25,899 | 7.4 | % | |||||||||||||
FLIGHT HOURS BY SEGMENT
(unaudited)
| Three Months Ended | ||||||||||||||||||||
| June 30, 2025 | March 31, 2025 | Favorable (Unfavorable) | ||||||||||||||||||
| Offshore Energy Services: | ||||||||||||||||||||
| Europe | 8,838 | 8,749 | 89 | 1.0 | % | |||||||||||||||
| Americas | 10,700 | 10,002 | 698 | 7.0 | % | |||||||||||||||
| Africa | 4,931 | 4,680 | 251 | 5.4 | % | |||||||||||||||
| Total Offshore Energy Services | 24,469 | 23,431 | 1,038 | 4.4 | % | |||||||||||||||
| Government Services | 4,868 | 3,941 | 927 | 23.5 | % | |||||||||||||||
| Other Services | 3,684 | 3,400 | 284 | 8.4 | % | |||||||||||||||
| 33,021 | 30,772 | 2,249 | 7.3 | % | ||||||||||||||||
8
BRISTOW GROUP INC.
Second Quarter Segment Statements of Operations
(unaudited, in thousands)
| Offshore Energy Services | Government Services | Other Services | Corporate | Consolidated | |||||||||||||||||||||||||
| Three Months Ended June 30, 2025 | |||||||||||||||||||||||||||||
| Revenues | $ | 252,810 | $ | 92,499 | $ | 31,120 | $ | — | $ | 376,429 | |||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||
| Personnel | 55,047 | 27,271 | 6,411 | — | 88,729 | ||||||||||||||||||||||||
| Repairs and maintenance | 48,078 | 13,369 | 3,341 | — | 64,788 | ||||||||||||||||||||||||
| Insurance | 3,824 | 1,948 | 377 | — | 6,149 | ||||||||||||||||||||||||
| Fuel | 12,865 | 2,681 | 4,853 | — | 20,399 | ||||||||||||||||||||||||
| Leased-in equipment | 15,204 | 9,699 | 1,612 | — | 26,515 | ||||||||||||||||||||||||
| Other segment costs | 43,640 | 21,717 | 6,554 | — | 71,911 | ||||||||||||||||||||||||
| Total operating expenses | 178,658 | 76,685 | 23,148 | — | 278,491 | ||||||||||||||||||||||||
| General and administrative expenses | 23,813 | 10,230 | 1,850 | 8,482 | 44,375 | ||||||||||||||||||||||||
| Depreciation and amortization expense | 6,924 | 7,496 | 2,679 | 213 | 17,312 | ||||||||||||||||||||||||
| Total costs and expenses | 209,395 | 94,411 | 27,677 | 8,695 | 340,178 | ||||||||||||||||||||||||
| Gains on disposal of assets | — | — | — | 6,209 | 6,209 | ||||||||||||||||||||||||
| Earnings from unconsolidated affiliates | 180 | — | — | — | 180 | ||||||||||||||||||||||||
| Operating income (loss) | $ | 43,595 | $ | (1,912) | $ | 3,443 | $ | (2,486) | $ | 42,640 | |||||||||||||||||||
Non-GAAP(1): | |||||||||||||||||||||||||||||
| Depreciation and amortization expense | 6,924 | 7,496 | 2,679 | 213 | 17,312 | ||||||||||||||||||||||||
| PBH amortization | 3,069 | 452 | 66 | — | 3,587 | ||||||||||||||||||||||||
| Gains on disposal of assets | — | — | — | (6,209) | (6,209) | ||||||||||||||||||||||||
| Adjusted Operating Income (Loss) | $ | 53,588 | $ | 6,036 | $ | 6,188 | $ | (8,482) | $ | 57,330 | |||||||||||||||||||
| Offshore Energy Services | Government Services | Other Services | Corporate | Consolidated | |||||||||||||||||||||||||
| Three Months Ended March 31, 2025 | |||||||||||||||||||||||||||||
| Revenues | $ | 239,785 | $ | 85,943 | $ | 24,802 | $ | — | $ | 350,530 | |||||||||||||||||||
| Less: | |||||||||||||||||||||||||||||
| Personnel | 56,766 | 24,473 | 6,072 | — | 87,311 | ||||||||||||||||||||||||
| Repairs and maintenance | 46,907 | 11,361 | 3,047 | — | 61,315 | ||||||||||||||||||||||||
| Insurance | 4,029 | 2,437 | 368 | — | 6,834 | ||||||||||||||||||||||||
| Fuel | 12,702 | 2,082 | 4,091 | — | 18,875 | ||||||||||||||||||||||||
| Leased-in equipment | 14,933 | 9,693 | 1,423 | — | 26,049 | ||||||||||||||||||||||||
| Other segment costs | 37,656 | 12,871 | 6,274 | — | 56,801 | ||||||||||||||||||||||||
| Total operating expenses | 172,993 | 62,917 | 21,275 | — | 257,185 | ||||||||||||||||||||||||
| General and administrative expenses | 23,259 | 9,729 | 1,595 | 8,517 | 43,100 | ||||||||||||||||||||||||
| Depreciation and amortization expense | 6,870 | 7,286 | 2,554 | 131 | 16,841 | ||||||||||||||||||||||||
| Total costs and expenses | 203,122 | 79,932 | 25,424 | 8,648 | 317,126 | ||||||||||||||||||||||||
| Losses on disposal of assets | — | — | — | (558) | (558) | ||||||||||||||||||||||||
| Earnings from unconsolidated affiliates | 702 | — | — | — | 702 | ||||||||||||||||||||||||
| Operating income (loss) | $ | 37,365 | $ | 6,011 | $ | (622) | $ | (9,206) | $ | — | $ | 33,548 | |||||||||||||||||
Non-GAAP(1): | |||||||||||||||||||||||||||||
| Depreciation and amortization expense | 6,870 | 7,286 | 2,554 | 131 | 16,841 | ||||||||||||||||||||||||
| PBH amortization | 2,879 | 422 | 105 | — | 3,406 | ||||||||||||||||||||||||
| Losses on disposal of assets | — | — | — | 558 | 558 | ||||||||||||||||||||||||
| Adjusted Operating Income (Loss) | $ | 47,114 | $ | 13,719 | $ | 2,037 | $ | (8,517) | $ | 54,353 | |||||||||||||||||||
(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.
9
BRISTOW GROUP INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands)
| June 30, 2025 | December 31, 2024 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 255,854 | $ | 251,281 | |||||||
| Accounts receivable, net | 226,692 | 211,590 | |||||||||
| Inventories | 135,567 | 114,509 | |||||||||
| Prepaid expenses and other current assets | 52,060 | 42,078 | |||||||||
| Total current assets | 670,173 | 619,458 | |||||||||
| Property and equipment, net | 1,163,152 | 1,076,221 | |||||||||
| Investment in unconsolidated affiliates | 23,306 | 22,424 | |||||||||
| Right-of-use assets | 259,961 | 264,270 | |||||||||
| Other assets | 171,434 | 142,873 | |||||||||
| Total assets | $ | 2,288,026 | $ | 2,125,246 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 109,192 | $ | 83,462 | |||||||
| Deferred revenue | 24,262 | 15,186 | |||||||||
| Current portion of operating lease liabilities | 81,155 | 78,359 | |||||||||
| Accrued liabilities | 131,744 | 130,279 | |||||||||
| Current maturities of long-term debt | 24,779 | 18,614 | |||||||||
| Total current liabilities | 371,132 | 325,900 | |||||||||
| Long-term debt, less current maturities | 680,412 | 671,169 | |||||||||
| Other liabilities and deferred credits | 25,062 | 8,937 | |||||||||
| Deferred taxes | 49,850 | 39,019 | |||||||||
| Long-term operating lease liabilities | 177,582 | 188,949 | |||||||||
| Total liabilities | 1,304,038 | 1,233,974 | |||||||||
| Stockholders’ equity: | |||||||||||
| Common stock | 319 | 315 | |||||||||
| Additional paid-in capital | 750,421 | 742,072 | |||||||||
| Retained earnings | 371,772 | 312,765 | |||||||||
| Treasury stock, at cost | (78,274) | (69,776) | |||||||||
| Accumulated other comprehensive loss | (59,868) | (93,669) | |||||||||
| Total Bristow Group Inc. stockholders’ equity | 984,370 | 891,707 | |||||||||
| Noncontrolling interests | (382) | (435) | |||||||||
| Total stockholders’ equity | 983,988 | 891,272 | |||||||||
| Total liabilities and stockholders’ equity | $ | 2,288,026 | $ | 2,125,246 | |||||||
10
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 the United States (“GAAP”) (including the notes), included in the Company's filings with the SEC and posted on the Company's website.
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, the most directly comparable GAAP measure, to EBITDA and Adjusted EBITDA (unaudited, in thousands).
| Three Months Ended | |||||||||||||||||||||||||||||
| June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | LTM | |||||||||||||||||||||||||
| Net income | $ | 31,779 | $ | 27,381 | $ | 31,768 | $ | 28,279 | $ | 119,207 | |||||||||||||||||||
| Depreciation and amortization expense | 17,312 | 16,841 | 16,701 | 17,569 | 68,423 | ||||||||||||||||||||||||
| Interest expense, net | 10,034 | 9,490 | 9,064 | 9,660 | 38,248 | ||||||||||||||||||||||||
| Income tax expense (benefit) | 20,443 | 10,183 | (12,952) | 8,392 | 26,066 | ||||||||||||||||||||||||
| EBITDA | $ | 79,568 | $ | 63,895 | $ | 44,581 | $ | 63,900 | $ | 251,944 | |||||||||||||||||||
| (Gains) losses on disposal of assets | (6,209) | 558 | 82 | 626 | (4,943) | ||||||||||||||||||||||||
| Foreign exchange (gains) losses | (17,435) | (11,045) | 12,581 | (10,904) | (26,803) | ||||||||||||||||||||||||
Special items(1) | 4,776 | 4,302 | 596 | 6,558 | 16,232 | ||||||||||||||||||||||||
| Adjusted EBITDA | $ | 60,700 | $ | 57,710 | $ | 57,840 | $ | 60,180 | $ | 236,430 | |||||||||||||||||||
11
(1) Special items include the following:
| Three Months Ended | |||||||||||||||||||||||||||||
| June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | LTM | |||||||||||||||||||||||||
| PBH amortization | $ | 3,587 | $ | 3,406 | $ | 3,727 | $ | 3,723 | $ | 14,443 | |||||||||||||||||||
| Gain on insurance claim | — | — | (4,451) | — | (4,451) | ||||||||||||||||||||||||
| Other special items | 1,189 | 896 | 1,320 | 2,835 | 6,240 | ||||||||||||||||||||||||
| $ | 4,776 | $ | 4,302 | $ | 596 | $ | 6,558 | $ | 16,232 | ||||||||||||||||||||
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 (used in) 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 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 (used in) operating activities, the most directly comparable GAAP measure, to Free Cash Flow and Adjusted Free Cash Flow (unaudited, in thousands).
| Three Months Ended | |||||||||||||||||||||||||||||
| June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | LTM | |||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | $ | 99,039 | $ | (603) | $ | 51,054 | $ | 66,022 | $ | 215,512 | |||||||||||||||||||
| Less: Maintenance capital expenditures | (4,532) | (1,886) | (2,739) | (8,041) | (17,198) | ||||||||||||||||||||||||
| Free Cash Flow | $ | 94,507 | $ | (2,489) | $ | 48,315 | $ | 57,981 | $ | 198,314 | |||||||||||||||||||
| Plus: Special items | 786 | 740 | (2,580) | 1,539 | 485 | ||||||||||||||||||||||||
| Adjusted Free Cash Flow | $ | 95,293 | $ | (1,749) | $ | 45,735 | $ | 59,520 | $ | 198,799 | |||||||||||||||||||
12
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).
| Three Months Ended | ||||||||||||||||||||
| June 30, 2025 | March 31, 2025 | Increase (Decrease) | ||||||||||||||||||
| Offshore Energy Services: | ||||||||||||||||||||
| Operating income | $ | 43,595 | $ | 37,365 | $ | 6,230 | 16.7 | % | ||||||||||||
| Depreciation and amortization expense | 6,924 | 6,870 | 54 | 0.8 | % | |||||||||||||||
| PBH amortization | 3,069 | 2,879 | 190 | 6.6 | % | |||||||||||||||
| Offshore Energy Services Adjusted Operating Income | $ | 53,588 | $ | 47,114 | $ | 6,474 | 13.7 | % | ||||||||||||
| Government Services: | ||||||||||||||||||||
| Operating income (loss) | $ | (1,912) | $ | 6,011 | $ | (7,923) | nm | |||||||||||||
| Depreciation and amortization expense | 7,496 | 7,286 | 210 | 2.9 | % | |||||||||||||||
| PBH amortization | 452 | 422 | 30 | 7.1 | % | |||||||||||||||
| Government Services Adjusted Operating Income | $ | 6,036 | $ | 13,719 | $ | (7,683) | (56.0) | % | ||||||||||||
| Other Services: | ||||||||||||||||||||
| Operating income (loss) | $ | 3,443 | $ | (622) | $ | 4,065 | nm | |||||||||||||
| Depreciation and amortization expense | 2,679 | 2,554 | 125 | 4.9 | % | |||||||||||||||
| PBH amortization | 66 | 105 | (39) | (37.1) | % | |||||||||||||||
| Other Services Adjusted Operating Income | $ | 6,188 | $ | 2,037 | $ | 4,151 | nm | |||||||||||||
| Total Segment Adjusted Operating Income | $ | 65,812 | $ | 62,870 | $ | 2,942 | 4.7 | % | ||||||||||||
| Corporate: | ||||||||||||||||||||
| Operating loss | $ | (2,486) | $ | (9,206) | $ | 6,720 | 73.0 | % | ||||||||||||
| Depreciation and amortization expense | 213 | 131 | 82 | 62.6 | % | |||||||||||||||
| Losses (gains) on disposal of assets | (6,209) | 558 | (6,767) | nm | ||||||||||||||||
| Corporate Adjusted Operating Loss | $ | (8,482) | $ | (8,517) | $ | 35 | 0.4 | % | ||||||||||||
| Consolidated Adjusted Operating Income | $ | 57,330 | $ | 54,353 | $ | 2,977 | 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.
13
BRISTOW GROUP INC.
FLEET COUNT
| Number of Aircraft | |||||||||||||||||||||||||||||
| Type | Owned Aircraft | Leased Aircraft | Total Aircraft | Maximum Passenger Capacity | Average Age (years)(1) | ||||||||||||||||||||||||
| Heavy Helicopters: | |||||||||||||||||||||||||||||
| S92 | 34 | 29 | 63 | 19 | 15 | ||||||||||||||||||||||||
| AW189 | 19 | 4 | 23 | 16 | 8 | ||||||||||||||||||||||||
| 53 | 33 | 86 | |||||||||||||||||||||||||||
| Medium Helicopters: | |||||||||||||||||||||||||||||
| AW139 | 49 | 5 | 54 | 12 | 14 | ||||||||||||||||||||||||
| S76 D/C++ | 13 | — | 13 | 12 | 13 | ||||||||||||||||||||||||
| AS365 | 1 | — | 1 | 12 | 36 | ||||||||||||||||||||||||
| 63 | 5 | 68 | |||||||||||||||||||||||||||
| Light—Twin Engine Helicopters: | |||||||||||||||||||||||||||||
| AW109 | 3 | — | 3 | 7 | 18 | ||||||||||||||||||||||||
| H135/EC135 | 11 | — | 11 | 6 | 9 | ||||||||||||||||||||||||
| 14 | — | 14 | |||||||||||||||||||||||||||
| Light—Single Engine Helicopters: | |||||||||||||||||||||||||||||
| AS350 | 12 | — | 12 | 4 | 26 | ||||||||||||||||||||||||
| AW119 | 13 | — | 13 | 7 | 19 | ||||||||||||||||||||||||
| 25 | — | 25 | |||||||||||||||||||||||||||
| Total Helicopters | 155 | 38 | 193 | 15 | |||||||||||||||||||||||||
| Fixed Wing | 9 | 5 | 14 | ||||||||||||||||||||||||||
| Unmanned Aerial Systems (“UAS”) | 4 | — | 4 | ||||||||||||||||||||||||||
| Total Fleet | 168 | 43 | 211 | ||||||||||||||||||||||||||
______________________
(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 June 30, 2025 and the percentage of revenues that each of our segments provided during the Current Quarter.
| Percentage of Total Revenues | Helicopters | Fixed Wing | UAS | ||||||||||||||||||||||||||||||||||||||||||||
| Heavy | Medium | Light Twin | Light Single | Total | |||||||||||||||||||||||||||||||||||||||||||
| Offshore Energy Services | 68 | % | 57 | 60 | 11 | — | 1 | — | 129 | ||||||||||||||||||||||||||||||||||||||
| Government Services | 25 | % | 29 | 7 | 3 | 20 | — | 4 | 63 | ||||||||||||||||||||||||||||||||||||||
| Other Services | 7 | % | — | 1 | — | 5 | 13 | — | 19 | ||||||||||||||||||||||||||||||||||||||
| Total | 100 | % | 86 | 68 | 14 | 25 | 14 | 4 | 211 | ||||||||||||||||||||||||||||||||||||||
| Aircraft not currently in fleet: | |||||||||||||||||||||||||||||||||||||||||||||||
Under construction(1) | 10 | 4 | 1 | — | — | — | 15 | ||||||||||||||||||||||||||||||||||||||||
Options(2) | 10 | — | 10 | — | — | — | 20 | ||||||||||||||||||||||||||||||||||||||||
(1) Under construction reflects new aircraft that the Company has either taken ownership 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 ten AW189 heavy helicopters (of which three were delivered and are undergoing additional configuration), four AW139 medium helicopters (of which three were delivered and are undergoing additional configuration) and one H135 light-twin helicopter which has been delivered and is undergoing additional configuration.
(2)Options include 10 AW189 heavy helicopters and 10 H135 light-twin helicopters.
14
Q2 2025 Earnings Presentation August 6, 2025 Exhibit 99.2
2 Question & Answer Introduction Redeate (Red) Tilahun Senior Manager, Investor Relations and Financial Reporting Operational Highlights Chris Bradshaw President and CEO Financial Review Jennifer Whalen SVP, Chief Financial Officer Concluding Remarks Chris Bradshaw President and CEO 01 02 03 04 05 Q2 2025 Earnings Call
3 Cautionary Statement Regarding Forward-Looking Statements This presentation includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. 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 a 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 presentation, 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 “SEC”). Accordingly, you should not put undue reliance on any forward-looking statements. 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 fleet; 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 Organization of Petroleum Exporting Countries (OPEC) and other producing countries; fluctuations in the demand for our services; the possibility of significant changes in foreign exchange rates and controls; potential effects of increased competition and the introduction of alternative modes of transportation and solutions; the possibility that portions of our fleet may be grounded for extended periods of time or indefinitely (including due to severe weather events); the possibility of political instability, civil unrest, war or acts of terrorism in any of the countries where we operate or elsewhere; the possibility that we may be unable to re-deploy our aircraft to regions with greater demand; the existence of operating risks inherent in our business, including the possibility of declining safety performance; labor issues, including our inability to negotiate acceptable collective bargaining or union agreements with employees covered by such agreements; the possibility of changes in tax, environmental, trade, immigration and other laws and regulations and policies, including, without limitation, tariffs and actions of the governments that impact oil and gas operations, favor renewable energy projects or address climate change; any failure to effectively manage, and receive anticipated returns from, acquisitions, divestitures, investments, joint ventures and other portfolio actions; the possibility that we may be unable to dispose of older aircraft through sales into the aftermarket; the possibility that we may impair our long-lived assets and other assets, including inventory, property and equipment and investments in unconsolidated affiliates; general economic conditions, including interest rates or uncertainty in the capital and credit markets; disruptions in global trade, including as a result of tariffs, trade restrictions, retaliatory trade measures or the effect of such actions on trading relationships between the United States and other countries; the possibility that reductions in spending on aviation services by governmental agencies where we are seeking contracts could adversely affect or lead to modifications of the procurement process or that such reductions in spending could adversely affect search and rescue (“SAR”) contract terms or otherwise delay service or the receipt of payments under such contracts; and the effectiveness of our environmental, social and governance initiatives. 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 presentation are qualified by these cautionary statements and are only made as of the date thereof. The forward-looking statements in this presentation 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 the 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.
4 Non-GAAP Financial Measures Reconciliation In addition to financial results calculated in accordance with U.S. generally accepted accounting principles (“GAAP”), this presentation includes certain non-GAAP measures including EBITDA, Adjusted EBITDA, Adjusted Operating Income, Net Debt, Free Cash Flow and Adjusted Free Cash Flow. Each of these measures, detailed below, 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 GAAP (including the notes), included in the Company’s filings with the SEC and posted on the Company’s website. EBITDA is defined as Earnings before Interest expense, Taxes, Depreciation and Amortization. Adjusted EBITDA is defined as EBITDA further adjusted for certain special items that occurred during the reported period and noted in the applicable reconciliation. 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 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. There are two main ways in which foreign currency fluctuations impact the Company’s reported financials. The first is primarily non-cash foreign exchange gains (losses) that are reported in the Other Income line on the Income Statement. These are related to the revaluation of balance sheet items, typically do not impact cash flows, and thus are excluded in the Adjusted EBITDA presentation. The second is through impacts to certain revenue and expense items, which impact the Company’s cash flows. The primary exposure is the GBP/USD exchange rate. This presentation provides a reconciliation of net income (loss), the most directly comparable GAAP measure, to EBITDA and Adjusted EBITDA. The Company is unable to provide a reconciliation of forecasted Adjusted EBITDA (non-GAAP) for the outlook periods included in this presentation to projected net income (GAAP) and Adjusted Operating Income (non-GAAP) to 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 EBITDA and projected Adjusted Operating Income due to the uncertainty regarding timing and estimates of such items. Therefore, the Company does not present a reconciliation of forecasted non-GAAP measures to GAAP measures for the outlook periods presented. 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 segments operating performance. Management believes that the use of Adjusted Operating Income is meaningful to investors because it provides information with respect to each segments ability to 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. 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. 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. The GAAP measure most directly comparable to Free Cash Flow and Adjusted Free Cash Flow is net cash provided by operating activities. Since neither Free Cash Flow nor Adjusted Free Cash Flow is a recognized term under GAAP, they should not be used as an indicator of, or an alternative to, net cash provided by operating activities. 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 Company also presents Net Debt, which is a non-GAAP measure, defined as total principal balance on borrowings less unrestricted cash and cash equivalents. The GAAP measure most directly comparable to Net Debt is total debt. Since Net Debt is not a recognized term under GAAP, it should not be used as an indicator of, or an alternative to, total debt. Management uses Net Debt to determine the Company’s outstanding debt obligations that would not be readily satisfied by its cash and cash equivalents on hand. Management believes this metric is useful to investors in determining the Company’s leverage position since the Company has the ability to, and may decide to, use a portion of its cash and cash equivalents to reduce debt. A reconciliation of each of EBITDA, Adjusted EBITDA, Adjusted Operating Income, Free Cash Flow, Adjusted Free Cash Flow, and Net Debt is included elsewhere in this presentation.
5 7% Light Twin 12% Single Engine 8% Fixed Wing / UAS 30% S92 11% AW189 26% AW139 6% Other Medium 211 Revenues by Segment(2)Aircraft Fleet(1) Revenues by Region(3) Leading Global Provider of Innovative and Sustainable Vertical Flight Solutions Presence on 6 Continents Customers in 16 Countries Publicly Traded on NYSE (VTOL) Global Employees 3,612 Total 937 Pilots 924 Engineers 68% Offshore Energy Services 8% Other Services 24% Government Services $1.4 bn 28% Americas 52% Europe 7% Asia Pacific 13% Africa $1.4 bn (1) As of June 30, 2025; see slide 16 for further details (2) Reflects LTM revenues by segment as of June 30, 2025; see slide 18 for additional details (3) Reflects LTM revenues by region as of June 30, 2025
6 As of June 30, 2025 Aircraft Fleet Mix 211 20% Leased 80% Owned Bristow Fleet by Segment 17 AW189 63 4 AW139 3 Other Medium 12 S92 20 Single Engine 3 Light Twin 19 1 AW139 13 Fixed Wing 11 Light Twin 1 Fixed Wing 51 S92 129 49 AW139 11 Other Medium 6 AW189 Government Services Other Services Offshore Energy Services 5 Single Engine 4 UAS
7 Q2 2025 Financial Results & Highlights (1) “Current Quarter” refers to the three months ended June 30, 2025, and “Preceding Quarter” refers to the three months ended March 31, 2025. (2) See slide 17 for a reconciliation of Adjusted EBITDA to net income. Raises 2025 and 2026 outlook ranges Made $15.3 million (£11.2 million) of accelerated principal payments on its UKSAR Debt facility Repurchased 119,841 shares of common stock in open market transactions for gross considerations of $3.9 million, representing an average cost per share of $32.41. As of June 30, 2025, $121.1 million remained available of the $125.0 million stock repurchase program Advancing the transitions on new Government Services contracts, with investment nearly completed $351 $376 $0 $100 $200 $300 $400 Q1 2025 Q2 2025 $ in m ill io ns $58 $61 $0 $25 $50 $75 Q1 2025 Q2 2025 $ in m ill io ns Total Revenues Adjusted EBITDA(2) Current Quarter(1) Highlights
8 Offshore Energy Services Total Revenues Adjusted Operating Income Revenues were $13.0 million higher in the Current Quarter. Revenues in Europe were $6.4 million higher primarily due to higher utilization and favorable foreign exchange rate impacts in Norway. Revenues in the Americas were $3.7 million higher primarily due to higher utilization in the U.S. Revenues in Africa were $3.0 million higher primarily due to higher utilization and additional aircraft capacity introduced into the region. The $6.5 million increase in Adjusted Operating Income was primarily due to these higher revenues, partially offset by higher operating expenses of $5.7 million. The increase in operating expenses was primarily due to higher reimbursable expenses of $2.5 million, higher training and travel costs of $1.2 million, higher subcontractor costs of $1.2 million and higher repairs and maintenance costs of $1.2 million. $47 $54 $0 $20 $40 $60 Q1 2025 Q2 2025 $ in m ill io ns $240 $253 $100 $150 $200 $250 Q1 2025 Q2 2025 $ in m ill io ns See slide 19 for a reconciliation of Adjusted Operating Income to Operating Income.
9 Government Services Total Revenues Adjusted Operating Income Revenues were $6.6 million higher in the Current Quarter primarily due to the ongoing transition of the Irish Coast Guard (“IRCG”) search and rescue contract and higher utilization in the United Kingdom Search and Rescue (“UKSAR”) contract. Adjusted Operating Income was $7.7 million lower than the Preceding Quarter primarily due to higher subcontractor costs of $5.1 million and higher personnel costs of $2.8 million related to the new Government Services contracts, unfavorable foreign exchange rate impacts of $3.0 million, higher repairs and maintenance costs of $2.0 million, and higher fuel costs of $0.6 million, offsetting the increased revenues. $14 $6 $0 $4 $8 $12 $16 Q1 2025 Q2 2025 $ in m ill io ns $86 $93 $0 $20 $40 $60 $80 $100 Q1 2025 Q2 2025 $ in m ill io ns See slide 19 for a reconciliation of Adjusted Operating Income to Operating Income.
10 Other Services Total Revenues Adjusted Operating Income Adjusted Operating Income was $4.2 million higher in the Current Quarter primarily due to higher revenues, partially offset by higher operating expenses of $1.9 million due to increased activity. $2 $6 $0 $2 $4 $6 $8 $10 Q1 2025 Q2 2025 $ in m ill io ns $25 $31 $0 $10 $20 $30 $40 Q1 2025 Q2 2025 $ in m ill io ns See slide 19 for a reconciliation of Adjusted Operating Income to Operating Income. Revenues from Other Services were $6.3 million higher than the Preceding Quarter primarily due to seasonally higher utilization in Australia.
11 s (1) 2025E and 2026E: Estimates (2) The outlook projections provided for 2025 and 2026 are based on the Company’s current estimates, using information available at this point in time, and are not a guarantee of future performance. Please refer to Cautionary Statement Regarding Forward-Looking Statements on slide 3, which discusses risks that could cause actual results to differ materially. (3) Corporate includes unallocated overhead costs that are not directly associated with the reportable/operating segments. Raises 2025 And 2026 Outlook RAISED RAISED Revenues (in USD, millions) 2025E(1)(2) 2026E(1)(2) Offshore Energy Services $980 - $1,030 $1,050 - $1,130 Government Services $360 - $400 $440 - $460 Other Services $120 - $130 $130 - $150 Total revenues $1,460 - $1,560 $1,620 - $1,740 Adjusted Operating Income: Offshore Energy Services $200 - $205 $235 - $250 Government Services $40 - $50 $75 - $85 Other Services $20 - $25 $20 - $25 Corporate(3) ($35 - $30) ($35 - $30) Total Adjusted Operating Income $225 - $250 $295 - $330 Adjusted EBITDA $240 - $260 $300 - $335 Cash interest ~$45 ~$40 Cash taxes $25 - $30 $25 - $30 Maintenance capital expenditures $15 - $20 $20 - $25
12 Strong Balance Sheet and Liquidity Position Actual (USD $mm, as of June 30, 2025) Amount Rate Maturity Cash $256 ABL Facility ($85mm)(2) — SOFR+200 bps May-27 Senior Secured Notes 400 6.875% Mar-28 UKSAR Debt 204 SONIA+275 bps Mar-36 IRCG Debt 116 EURIBOR+195 bps Jun-31 Total Debt(3) $720 Less: Unrestricted Cash $(252) Net Debt $468 (1) Balances reflected as of June 30, 2025 (2) As of June 30, 2025, the ABL facility had $9.4 million in letters of credit drawn against it and availability of $64.7 million (3) Reflects principal balance of total debt Unfunded capital commitments of $128.5 million, consisting primarily of aircraft purchases(1) Net Debt expected to reduce as cash balances from increased earnings continue to grow and certain growth investments conclude $251.8 million of unrestricted cash and total liquidity of $316.5 million(1) (2) No material near-term debt maturities. Additionally, amortizing equipment financings include flexible pre-payment terms
Advancing Government SAR As of June 30, 2025 An Effective Transition Plan Investing capital to ensure a successful transition of operations to the new £1.6 billion UKSAR2G contract. Contract term of 10 years + up to 3-year extension option 2nd Generation UK SAR Contract (UKSAR2G) Total Investment (UKSAR2G) $158mm Investment (IRCG) $142mm Total Investment $300mm Funding the investment with cash on hand, operating cash flows, debt financing and aircraft leasing New contract transitions began in December 2024 and will continue through the end of 2026 Estimated capital investment range of $155-$165 million for six new AW139 aircraft and modifications to existing aircraft New contract combines existing rotary and fixed wing services into fully integrated, innovative solution led by Bristow Irish Coast Guard Contract (IRCG) Significant Addition to Bristow’s Government Services Offering Contract term of 10 years + up to 3-year extension option, approximately €670 million contract will provide for day and night-time operations of four bases New contract transition began in late 2024 and will continue through the beginning of 2026 Estimated capital investment range of $135-$145 million for five new AW189 aircraft and modifications to an existing aircraft In addition to the helicopter service, the new IRCG aviation service will, for the first time, also include a fixed wing aircraft element. Provides for the day and night-time operation of four bases $276mm (92%) Completed 13
14 Priority Philosophy Strategic Objectives Capital Allocation Framework Balance Sheet Growth Shareholder Capital Returns • Protect and maintain strong balance sheet and liquidity position • Structure leases and debt to facilitate financial flexibility • Pursue high impact, high return organic growth opportunities • Assess other growth opportunities: ─ Opportunistic M&A ─ Advanced Air Mobility (AAM) • Return capital to shareholders via opportunistic share buybacks and quarterly dividends • Pay down debt to a balance of approximately $500 million gross debt by the end of 2026 • Return leased S92 helicopters upon contract maturities / transitions • Complete transitions of new IRCG and UKSAR2G contracts • Upgrade fleet with new OES configured AW189 helicopters to meet customer demand and boost profitability • Opportunistically buy back shares using $125 million share repurchase program • Initiate a quarterly dividend program beginning in Q1 2026, with an initial dividend payment of $0.125 per share ($0.50 per share annualized) A Disciplined and Focused Approach Status • $15.3 million (£11.2 million) of accelerated principal payments on UKSAR Debt facility • Completed 92% of the total investment required for these Government Services contracts • $3.9 million of share repurchases. As of June 30, 2025, $121.1 million remained available under the repurchase program As of June 30, 2025
15 Appendix 1 Fleet Overview 2 3 Adjusted EBITDA 4 Revenues and Flight Hours by Segment 5 Adjusted Operating Income by Segment Adjusted Free Cash Flow
16 Fleet Overview 1. As of June 30, 2025. Does not include certain aircraft shown in the “under construction” line in the fleet table. Upon completion of additional configuration, the newly delivered aircraft will appear in the fleet table above when placed into service. 2. Reflects the average age of helicopters that are owned by the Company. 4. Options include ten AW189 heavy helicopters and ten H135 light-twin helicopters. 3. Under construction reflects new aircraft that the Company has either taken ownership 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 ten AW189 heavy helicopters (of which three were delivered and are undergoing additional configuration), four AW139 medium helicopters (of which three were delivered and are undergoing additional configuration) and one H135 light-twin helicopter which has been delivered and is undergoing additional configuration. NUMBER OF AIRCRAFT(1) TYPE OWNED AIRCRAFT LEASED AIRCRAFT TOTAL AIRCRAFT AVERAGE AGE (YEARS)(2) Heavy Helicopters: S92 34 29 63 15 AW189 19 4 23 8 53 33 86 Medium Helicopters: AW139 49 5 54 14 S76 D/C++ 13 — 13 13 AS365 1 — 1 36 63 5 68 Light—Twin Engine Helicopters: AW109 3 — 3 18 H135/EC135 11 — 11 9 14 — 14 Light—Single Engine Helicopters: AS350 12 — 12 26 AW119 13 — 13 19 25 — 25 Total Helicopters 155 38 193 15 Fixed wing 9 5 14 Unmanned Aerial Systems (“UAS”) 4 — 4 Total Fleet 168 43 211 HEAVY MEDIUM LIGHT TWIN TOTAL Under construction(3) 10 4 1 15 Options(4) 10 — 10 20
17 Adjusted EBITDA Reconciliation (2) Special items include (i) professional service fees related to unusual litigation proceedings and (ii) other nonrecurring costs related to strategic activities. Three Months Ended ($000s) June 30, 2025 March 31, 2025 December 31, 2024 September 30, 2024 LTM Net income $ 31,779 $ 27,381 $ 31,768 $ 28,279 $ 119,207 Depreciation and amortization expense 17,312 16,841 16,701 17,569 68,423 Interest expense, net 10,034 9,490 9,064 9,660 38,248 Income tax expense (benefit) 20,443 10,183 (12,952) 8,392 26,066 EBITDA $ 79,568 $ 63,895 $ 44,581 $ 63,900 $ 251,944 (Gains) losses on disposal of assets (6,209) 558 82 626 (4,943) Foreign exchange (gains) losses (17,435) (11,045) 12,581 (10,904) (26,803) Special items (1) 4,776 4,302 596 6,558 16,232 Adjusted EBITDA $ 60,700 $ 57,710 $ 57,840 $ 60,180 $ 236,430 Three Months Ended (1) Special items include the following: June 30, 2025 March 31, 2025 December 31, 2024 September 30, 2024 LTM PBH amortization $ 3,587 $ 3,406 $ 3,727 $ 3,723 $ 14,443 Gain on insurance claim — — (4,451) — (4,451) Other special items(2) 1,189 896 1,320 2,835 6,240 $ 4,776 $ 4,302 $ 596 $ 6,558 $ 16,232
18 Revenues and Flight Hours by Segment Three Months Ended June 30, 2025 March 31, 2025 December 31, 2024 September 30, 2024 LTM Revenues ($000s) Offshore Energy Services: Europe $ 107,625 $ 101,218 $ 105,686 $ 108,263 $ 422,792 Americas 95,230 91,569 89,651 92,331 368,781 Africa 49,955 46,998 44,827 45,718 187,498 Total Offshore Energy Services 252,810 239,785 240,164 246,312 979,071 Government Services 92,499 85,943 82,558 85,346 346,346 Other Services 31,120 24,802 30,804 33,464 120,190 Total Revenues $ 376,429 $ 350,530 $ 353,526 $ 365,122 $ 1,445,607 Three Months Ended June 30, 2025 March 31, 2025 December 31, 2024 September 30, 2024 Flight hours by segment Offshore Energy Services: Europe 8,838 8,749 9,395 9,575 Americas 10,700 10,002 10,505 11,002 Africa 4,931 4,680 4,239 4,430 Total Offshore Energy Services 24,469 23,431 24,139 25,007 Government Services 4,868 3,941 4,242 5,201 Other Services 3,684 3,400 3,585 3,569 Total Flight Hours 33,021 30,772 31,966 33,777
19 Adjusted Operating Income Reconciliation Three Months Ended ($000s) June 30, 2025 March 31, 2025 Offshore Energy Services: Operating income $ 43,595 $ 37,365 Depreciation and amortization expense 6,924 6,870 PBH amortization 3,069 2,879 Offshore Energy Services Adjusted Operating Income $ 53,588 $ 47,114 Government Services: Operating income (loss) $ (1,912) $ 6,011 Depreciation and amortization expense 7,496 7,286 PBH amortization 452 422 Government Services Adjusted Operating Income $ 6,036 $ 13,719 Other Services: Operating income (loss) $ 3,443 $ (622) Depreciation and amortization expense 2,679 2,554 PBH amortization 66 105 Other Services Adjusted Operating Income $ 6,188 $ 2,037 Total Segments Adjusted Operating Income $ 65,812 $ 62,870 Corporate: Operating loss $ (2,486) $ (9,206) Depreciation and amortization expense 213 131 Losses (gains) on disposal of assets (6,209) 558 Corporate Adjusted Operating Loss $ (8,482) $ (8,517) Consolidated Adjusted Operating Income $ 57,330 $ 54,353
20 Adjusted Free Cash Flow Reconciliation (1) Special items include (i) professional service fees related to unusual litigation proceedings and (ii) other nonrecurring costs related to strategic activities. Three Months Ended ($000s) June 30, 2025 March 31, 2025 December 31, 2024 September 30, 2024 LTM Net cash provided by (used in) operating activities $ 99,039 $ (603) $ 51,054 $ 66,022 $ 215,512 Less: Maintenance capital expenditures (4,532) (1,886) (2,739) (8,041) (17,198) Free Cash Flow $ 94,507 $ (2,489) $ 48,315 $ 57,981 $ 198,314 Plus: Other special items(1) 786 740 (2,580) 1,539 485 Adjusted Free Cash Flow $ 95,293 $ (1,749) $ 45,735 $ 59,520 $ 198,799