AerCap Holdings N.V. Reports Second Quarter 2007 Financial Results

    AMSTERDAM, Netherlands, Aug. 7 /PRNewswire-FirstCall/ --

    Highlights

    -- Second quarter 2007 net income excluding non-recurring charges to
       interest expense from refinancing of securitized bonds was $58.2
       million and excludes a non-recurring charge to interest expense of
       $24.0 million, net of tax, in connection with the refinancing of
       Aircraft Lease Securitization (ALS) bonds.  Second quarter 2007 net
       income was $34.2 million including this charge.
    -- Second quarter 2007 basic and diluted earnings per share excluding non-
       recurring charges to interest expense from refinancing of securitized
       bonds were $0.68 and excludes a non-recurring charge to interest
       expense of $0.28 per basic and diluted share in connection with the
       refinancing of ALS bonds.  Second quarter 2007 basic and diluted
       earnings per share were $0.40 including this charge.
    -- Second quarter 2007 revenue was $246.6 million, up 51% over second
       quarter 2006.
    -- Sales revenue in the second quarter 2007 totaled $84.3 million and was
       generated from the sale of three aircraft, six engines and the sale of
       parts inventory.
    -- Total assets were $4.4 billion at June 30, 2007, a 23% increase over
       total assets of $3.6 billion at June 30, 2006.
    -- Committed purchases of aviation assets scheduled for delivery in 2007
       are $798.7 million thus far, of which $458.6 million were delivered in
       the first half of 2007.
    -- On August 6, 2007 we closed a secondary offering of 20 million of our
       shares, increasing the percentage of our shares held by public
       investors from 31% to 54% and to 58% assuming the underwriters exercise
       their overallotment option.

    Significant events during second quarter 2007 previously disclosed:

    -- We closed a refinancing of debt on 70 aircraft on May 8, 2007 through
       the issuance of $1.66 billion of securitized bonds.
    -- We signed an agreement for the purchase of an additional 10 new A330-
       200 aircraft with Airbus on May 14, 2007.

Summary of Financial Results

AerCap Holdings N.V. (the "Company" or "AerCap") (NYSE: AER) announced the results of its operations for the quarter ended June 30, 2007. The Company recorded net income excluding non-recurring charges to interest expense from the refinancing of securitized bonds of $58.2 million or $0.68 per basic and diluted share which excludes a non-recurring charge to interest expense of $24.0 million or $0.28 per basic and diluted share in connection with the refinancing of ALS bonds. This represents an increase of 66% over the comparable figure for the second quarter 2006. The Company recorded net income for the second quarter 2007 of $34.2 million, or $0.40 per basic and diluted common share. This represents a 2% decrease from the comparable figure for the second quarter 2006. Klaus Heinemann, CEO of AerCap, commented, "In addition to our strong second quarter 2007 operating and net income performance, the increase of our A330 forward order from 20 to 30 aircraft and the completion of our secondary offering in August 2007 are significant transactions that are favorable to long-term shareholder value. AerCap's success in maintaining a high utilization rate of our existing leased assets and our significant order book of new aircraft, many of which are already under lease commitments, is expected to contribute to our current and future operating performance." AerCap's CFO, Keith Helming, added, "The refinancing of our securitization debt provides cost-effective and secure long-term financing for a majority of aircraft in our current owned fleet. This refinancing, combined with our success at re-balancing our fleet of leased assets through opportunistic aircraft trades and committed future growth through our forward order contracts, is expected to have a positive impact on future operating performance."

    Detailed Financial Data
    ($ in Millions)

    Operating results:

                           Three months ended           Six months ended
                                June 30,                    June 30,
                                         %increase/                 %increase/
                           2007     2006 (decrease)  2007     2006  (decrease)

    Revenues             $246.6   $163.3      51%   $556.1  $302.4      84%
    Net income             34.2     34.9      -2%     94.7    70.4      35%



    Revenue breakdown

                           Three months ended           Six months ended
                                June 30,                    June 30,
                                         %increase/                 %increase/
                           2007     2006  (decrease) 2007     2006  (decrease)

    Lease revenue        $140.7   $112.2      25%   $280.4  $200.2      40%
    Sales revenue          84.3     38.8     117%    233.2    72.0     224%
    Management fees,
     interest income
      and other revenue    21.6     12.3      76%     42.5    30.2      41%
    Total revenue        $246.6   $163.3      51%   $556.1  $302.4      84%

Effective tax rate

The effective tax rate for our aircraft business was 11.8% and was 34.8% for our engine and parts business, resulting in an overall consolidated effective tax rate of 14.1% during the second quarter 2007.

    Financial position
                                                                   %Increase
                                                                      over
                                             June 30,   June 30,    June 30,
                                               2007       2006        2006

    Flight equipment held for lease         $3,030.2   $2,555.0        19%
    Total assets                             4,411.3    3,577.8        23%
    Total liabilities                        3,521.9    3,054.2        15%
    Total equity                               856.0      491.5        74%


As of June 30, 2007, our portfolio consisted of 346 aircraft and 64 engines that were either owned, on order, under contract or letter of intent, or managed. The number of aircraft and engines in our portfolio increased 9.6% since June 30, 2006 (324 aircraft and 50 engines).

Secondary Offering of 20 million shares

In the third quarter of 2007, we registered 20 million of our existing shares with the Securities and Exchange Commission effective July 31, 2007 which were subsequently sold by companies controlled by funds and accounts affiliated with Cerberus in a secondary offering that closed on August 6, 2007. The registration increased the percentage of our shares held by public shareholders from 31% to 54% and to 58% assuming the underwriters exercise their overallotment option. Proceeds from the sale of the registered shares were received by Cerberus-affiliated companies, members of our senior management and board of directors and an employee of Cerberus. We did not receive any of the proceeds of the offering.

ALS Securitization Refinancing (as previously disclosed)

On May 8, 2007, ALS, a lease securitization special purpose entity that we consolidate in our financial statements, completed a refinancing through the issuance of $1.66 billion of AAA-rated class G-3 floating rate notes. The proceeds from the issuance of these notes were used to redeem all of the outstanding ALS debt, other than the most junior class of notes, to refinance the indebtedness that had been incurred to purchase 24 previously acquired aircraft, and to finance the purchase of four additional new aircraft, increasing ALS's aircraft portfolio size to 70 aircraft. The class G-3 notes bear an interest rate of one-month LIBOR plus 26 basis points, resulting in annual savings of approximately $16 million. Concurrently with the ALS refinancing, our revolving credit facility was amended and restated, resulting in a reduced interest rate spread and a two-year extension of the revolving period to May 2010. The size of our revolving credit facility remains $1.0 billion. As a result of the ALS refinancing, we reported a non-recurring expense in the second quarter of 2007 of $24.0 million, net of tax for the write-off of unamortized debt issuance costs related to the refinanced debt, costs related to the prepayment of the prior ALS notes and other related fees. The majority of this non-recurring expense was non-cash.

Notes Regarding Financial Information Presented In This Press Release

The financial information presented in this press release is not audited.

The following is a definition of a non-GAAP measure used in this press release and a reconciliation of such measure to the most closely related GAAP measure:

Net income excluding non-recurring charges to interest expense from refinancing of securitized bonds. This measure is determined by adding interest expense charges in connection with the refinancing of securitized bonds, net of related tax benefits, to GAAP net income. We use this measure to evaluate and communicate the results of our operations in periods where significant charges to interest expense from such refinancings have been recognized. These charges in the second quarter 2007 were recognized in connection with our refinancing of ALS securitized bonds. We do not expect interest expense charges of a similar magnitude to occur in comparable periods in the future. We believe this measure provides investors with a more meaningful view on our operational performance and allows investors to better understand our operational performance in relation to past and future reporting periods. Following is a reconciliation of net income excluding non- recurring charges to interest expense from refinancing of securitized bonds to net income:

    ($s in Millions)                     Three months ended
                                         June 30,    June 30,
                                           2007        2006

    Net income                            $34.2       $34.9
     Plus: Non-recurring charges to
      interest expense from
       refinancing of securitized
        bonds, net of tax                  24.0          -

    Net income excluding
     non-recurring charges to
      interest expense from
       refinancing of securitized
        bonds                             $58.2       $34.9

Earnings per share excluding non-recurring charges to interest expense from the refinancing of securitized bonds are determined by dividing the amount of net income excluding non-recurring charges to interest expense from the refinancing of securitized bonds by the average number of shares outstanding for that period. The average number of shares is based on a daily average.

Conference Call

In connection with the earnings release, management will host an earnings conference call on Tuesday, August 7, 2007 at 9:30 A.M. eastern time. All interested parties are welcome to participate on the live call. The conference call can be accessed by dialing (US investors) 800 257-6607 or (International investors) 001 303 262-2125; there is no passcode.

A webcast of the conference call will be available at http://www.aercap.com. For those who are not able to listen to the live call a replay will be available through August 14, 2007 and can be accessed by dialing toll-free (US) (800) 405-2236 or (international) 001 303 590-3000, pass code 11094107. The webcast replay will be archived in the "Investor Relations" section of the company's website for one year.

About AerCap Holdings N.V.

AerCap is an integrated global aviation company with a leading market position in aircraft and engine leasing, trading and parts sales. AerCap also provides aircraft management services and performs aircraft and engine maintenance, repair and overhaul services and aircraft disassemblies through its certified repair stations. AerCap has a fleet of over 340 aircraft owned, managed or under contracted orders and a diversified commercial engine portfolio. AerCap is headquartered in The Netherlands and has offices in Ireland, the United States, China and the United Kingdom.

Forward Looking Statements

Certain items in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including, but not necessarily limited to, statements relating to future operations. Words such as "expect(s)" and similar expressions are intended to identify such forward-looking statements. These statements are based on management's current expectations and beliefs and are subject to a number of factors that could lead to actual results materially different from those described in the forward-looking statements. AerCap's expectations may not be attained. There are important factors that could cause actual results, level of activity, performance or achievements to differ from the results, level of activity, performance or achievements expressed or implied in the forward-looking statements. In light of these risks, uncertainties and assumptions, the future performance or events described in the forward-looking statements in this press release may not occur. Accordingly, you should not rely upon forward-looking statements as a prediction of actual results and we do not assume any responsibility for the accuracy or completeness of any of these forward-looking statements. Such forward-looking statements speak only as of the date of this press release. AerCap expressly disclaims any obligation to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company's expectations with regard thereto or change in events, conditions or circumstances on which any statement is based.

For more information regarding AerCap and to be added to our email distribution list, please visit http://www.aercap.com.

    For Investors:
    Keith Helming
    Chief Financial Officer
    +31 20 655 9670
    khelming@aercap.com

    Peter Wortel
    Investor Relations
    +31 20 655 9658
    pwortel@aercap.com

    For Media:
    Frauke Oberdieck
    Corporate Communications
    +31 20 655 9616
    foberdieck@aercap.com


                         Financial Statements Follow


    AerCap Holdings N.V.
    Consolidated Balance Sheets - Unaudited
    (In thousands of U.S. Dollars)

                                                     December 31,
                                          June 30,      2006        June 30,
                                            2007     (adjusted)       2006

    Assets
    Cash and cash equivalents            $250,124     $131,201     $237,388
    Restricted cash                       178,116      112,277      117,420
    Trade receivables, net of
     provisions                            29,470       25,058       28,402
    Flight equipment held for
     operating leases, net              3,030,170    2,966,779    2,554,974
    Flight equipment held for sale        157,981            -            -
    Notes receivables, net of
     provisions                           173,207      167,451      176,980
    Prepayments on flight equipment       186,179      166,630      113,074
    Investments                            16,091       18,001        2,999
    Goodwill                                6,776        6,776       37,225
    Intangibles, net                       46,100       34,229       33,412
    Inventory                              83,064       82,811       54,651
    Derivative assets                      20,355       17,871       30,680
    Deferred income taxes                  92,132       96,521      104,560
    Other assets                          141,522       92,432       86,015
    Total Assets                       $4,411,287   $3,918,037   $3,577,780


    Liabilities and Shareholders' equity

    Accounts payable                       $9,453       $6,958       $6,497
    Accrued expenses and other
     liabilities                           70,914       92,466       70,906
    Accrued maintenance liability         282,474      259,739      167,868
    Lessee deposit liability               78,747       77,686       69,023
    Debt                                2,977,654    2,555,139    2,542,636
    Accrual for onerous contracts          68,376      111,333      121,442
    Deferred revenue                       31,460       28,391       25,946
    Derivative liabilities                      -            -        1,500
    Deferred income taxes                   2,843        3,383       48,366
    Total liabilities                   3,521,921    3,135,095    3,054,184

    Minority interest                      33,333       31,938       32,057

    Share capital                             699          699          646
    Additional paid-in capital            601,850      591,553      370,761
    Retained earnings                     253,484      158,752      120,132
    Total shareholders' equity            856,033      751,004      491,539

    Total Liabilities and
     Shareholders' equity              $4,411,287   $3,918,037   $3,577,780


    * Adjusted for our adoption of FSP No. AUG AIR-1 "Accounting for Planned
      Major Maintenance Activities" on January 1, 2007.



    AerCap Holdings N.V.
    Consolidated Income Statements - Unaudited
    (In thousands of U.S. Dollars, except share and per share data)
                                 Three months ended       Six months ended
                                      June 30,                 June 30,
                                 2007(A)     2006(A)      2007(A)     2006(A)

    Revenues
    Lease revenue              $140,677    $112,216     $280,380    $200,157
    Sales revenue                84,281      38,788      233,166      72,003
    Interest revenue              8,178       8,992       15,450      17,926
    Management fee revenue        4,323       3,386        7,348       7,067
    Other revenue                 9,157         (46)      19,744       5,276
    Total Revenues              246,616     163,336      556,088     302,429

    Expenses
    Depreciation                 37,223      26,979       71,155      51,303
    Cost of goods sold           58,579      29,224      176,582      49,726
    Interest on term debt        68,362      31,421      118,846      59,624
    Operating lease in costs      4,623       6,271       10,860      12,627
    Leasing expenses              9,703       7,077       13,735      11,605
    Provision for doubtful
     notes and accounts
     receivable                     263       1,894          122         596
    Selling, general and
     administrative expenses     27,642      19,101       54,227      30,234
    Total Expenses              206,395     121,967      445,527     215,715

    Income from continuing
     operations before
     income taxes and
     minority interest           40,221      41,369      110,561      86,714

    Provision for income
     taxes                       (5,657)     (6,606)     (15,683)    (17,036)

    Net income before
     minority interest           34,564      34,763       94,878      69,678

    Minority interest, net
     of taxes                      (398)         93         (146)        693

    Net Income                  $34,166     $34,856      $94,732     $70,371

    Basic and diluted
     earnings per share           $0.40       $0.45        $1.11       $0.90

    Weighted average shares
     outstanding - basic and
     diluted                 85,036,957  78,236,957   85,036,957  78,236,957

    (A) - Includes the results of operations of AeroTurbine from the date of
          our acquisition - April 26, 2006.



    AerCap Holdings N.V.
    Consolidated Statements of Cash Flows - Unaudited
    (In thousands of U.S. Dollars)
                                    Three months ended      Six months ended
                                         June 30,                June 30,
                                    2007(A)    2006(A)      2007(A)    2006(A)

    Net income                      34,166     34,856       94,732     70,371
    Adjustments to reconcile net
     income to net cash provided
     by operating activities
    Minority interest                  398        (93)         146       (693)
    Depreciation                    37,223     27,164       71,155     51,488
    Amortisation of debt
     issuance cost                  29,851      1,874       31,559      3,695
    Amortisation of intangibles      2,979      3,800        4,923      7,081
    Gain on elimination of fair
     value guarantee                     -          -      (10,736)         -
    Provision for doubtful notes
     and accounts receivable           263      1,894          122        596
    Capitalised interest on pre-
     delivery payments              (1,422)    (1,271)      (2,986)    (2,638)
    Gain on disposal of assets     (18,523)    (8,709)     (43,484)   (21,422)
    Change in fair value of
     derivative instruments         (1,591)   (11,595)      (2,484)   (18,847)
    Deferred taxes                   2,640      6,728       12,656     16,824
    Share-based compensation         2,328      1,935        4,774      1,935
    Changes in assets and
     liabilities
      Trade receivables and
       notes receivable, net        (4,138)    (9,103)     (10,290)    16,777
      Inventories                  (22,705)    (2,009)     (11,926)    (2,009)
      Other assets                 (12,020)       (27)     (19,518)    (1,040)
      Accounts payable and
       accrued expenses,
       including accrued
       maintenance liability,
       lessee deposits              24,969      5,510      (26,216)   (18,823)
      Deferred revenue               2,395        330        3,069      2,033
    Net cash provided by
     operating activities           76,813     51,284       95,496    105,328

    Purchase of flight equipment  (165,592)  (148,076)    (389,177)  (256,326)
    Proceeds from sale/disposal
     of assets                      58,277     26,571      185,182     59,786
    Prepayments on flight
     equipment                     (50,552)    (6,866)     (69,202)   (34,866)
    Purchase of investments              -      2,056            -          -
    Purchase of subsidiaries,
     net of cash acquired                -   (145,246)           -   (145,246)
    Purchase of intangibles              -          -      (16,794)         -
    Movement in restricted cash    (78,657)    13,122      (65,839)    40,310
    Net cash used in investing
     activities                   (236,524)  (258,439)    (355,830)  (336,342)

    Issuance of debt             1,807,061    327,239    2,053,564    460,296
    Repayment of debt           (1,497,630)  (122,359)  (1,633,285)  (183,156)
    Debt issuance costs paid       (40,560)   (19,657)     (42,019)   (23,867)
    Capital contributions from
     minority interests              1,250      7,750        1,250     32,750
    Net cash provided by
     financing activities          270,121    192,973      379,510    286,023

    Net increase (decrease) in
     cash and cash equivalents     110,410    (14,182)     119,176     55,009
    Effect of exchange rate
     changes                          (389)      (946)        (253)    (1,175)
    Cash and cash equivalents at
     beginning of period           140,103    252,516      131,201    183,554
    Cash and cash equivalents at
     end of period                 250,124    237,388      250,124    237,388


    (A) - Includes the cash flows of AeroTurbine from the date of our
          acquisition - April 26, 2006.

SOURCE AerCap Holdings N.V.