TSX: CHR
D e l i v e r i n g r e g i o n a l a v i a t i o n t o t h e w o r l d
November 19, 2019
Chorus Aviation Overview November 19, 2019 D e l i v e r i n g r e - - PowerPoint PPT Presentation
Chorus Aviation Overview November 19, 2019 D e l i v e r i n g r e g i o n a l a v i a t i o n t o t h e w o r l d TSX: CHR Caution regarding forward-looking information This presentation contains forward-looking information as
TSX: CHR
D e l i v e r i n g r e g i o n a l a v i a t i o n t o t h e w o r l d
November 19, 2019
This presentation contains “forward-looking information” as defined under applicable Canadian securities laws. Forward-looking information is identified by the use of terms and phrases such as “anticipate”, “believe”, “could”, “estimate”, “expect”, “intend”, “may”, “plan”, “predict”, “project”, “will”, “would”, and similar terms and phrases, including references to
strategies, expectations, planned operations or future actions. Forward-looking information relates to analyses and other information that are based on forecasts of future results, estimates of amounts not yet determinable and other uncertain
important risks and uncertainties. Any forecasts or forward-looking predictions or statements cannot be relied upon due to, among other things, external events, changing market conditions and general uncertainties of the business. Such statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to differ materially from those expressed in forward-looking information. Factors that could cause results to differ materially from those expressed in this presentation include those identified in Chorus’ public disclosure record available at www.sedar.com and the risk factors identified in Chorus’ Annual Information Form dated February 21, 2019. Statements containing forward-looking information in this presentation represent Chorus' expectations as of the date of this presentation (or as of the date they are otherwise stated to be made) and are subject to change after such date. Chorus disclaims any intention or
Chorus Aviation Overview
2
3
Chorus Aviation Overview
4
Chorus Aviation Overview
Regional Jets Up to 130 passengers
Bombar bardi dier/ Mitsubi ubishi hi
CRJ-200 to CRJ-1000
Embr brae aer
E135 to E190
Airbus bus
A220
83 83% 37% 7% 17% 7% Turbo props Regional Jets Narrow Body
2 main types of regional aircraft Fly shorter distances than Narrow Body jets
5
Chorus Aviation Overview
3,60 ,600 2,300 00 5,90 ,900 15 15,80 800 4,500 00 Regional Narrow Body Wide Body
Account for ~22% of the world’s commercial fleet
Jet ets TP TP
1 Officia
ial l Aviatio ion Guid ide ( (2012). 2 FlightGlobal (2019), includes in-service aircraft with more than 20 seats
50% 50% of
passe ssengers s fly <500 m 500 miles
Turbo props Up to 90 passengers
De Hav Havilland and
Dash 8 – 100 to 400
ATR TR
ATR 42 to ATR 72
% of all flights below 500 miles 1 Worldwide aircraft fleet 2
Chorus Aviation Overview
6
Indexed aircraft value volatility for narrow-body, turboprop and regional jet aircraft
80 85 90 95 100 105 110 115 120 1980 1982 1984 1986 1988 1990 1992 1994 1996 1998 2000 2002 2004 2006 2008 2010 2012 2014
Turboprop aircraft Narrow-body aircraft Regional jet aircraft
Source: AVITAS
Chorus Aviation is a global provider of integrated regional aircraft solutions
MRO O Oppo pportuni unities Leas asing O g Oppo pportuni unities Par art Sal Sales & Compo pone nent nt R Repai pair Olde der A Assets for
rt Ou Out Wet t to Dry L y Leas ase Oppo pportun unities Mai aintenanc nance Dat ata Techni nical al Suppo Support Cus ustomer L Leads ads - Wet Leas asing & g & P Par art Sal Sales End nd of L Life Asse ssets Aircraf aft R Repo possessions ns Aircraf aft I Ins nspe pections Ai Airc rcra raft T Tra ransition
Co Core e Seg egmen ments ts Str trateg egic Enable abler
Rela latio ionship ips
Common Customers, Suppliers and OEMS
7
Chorus Aviation Overview
Chorus Aviation Overview
8
55 third-party 71 inside CPA
Monthly dividend per share (DRIP)
Chorus Aviation Overview
9
Note: Market capitalization value based on 159,928,315 shares outstanding and TSX closing stock price of $8.15 as of November 13, 2019.
1 On January 1, 2019, Chorus adopted IFRS 16 using the retrospective transition approach with restatement to comparative periods.
2 Includes 1 future committed leased transactions outside North America, 9 future CRJ900 and 5 future aircraft (type TBD) acquisitions/leased transactions inside the CPA.
40 ye year ars
Jose seph R h Rand ndell
Pres esiden ent an and Chief ef E Exec ecutive e Officer er
30 ye year ars
Co Colin Co Copp
COO an and P Pres esiden ent, Chor
Aviat ation
Ser ervices es
37 ye year ars
Stev eve R e Ridolfi fi
Pres esiden ent, Chor
Aviat ation
Cap apital al
26 ye year ars
Jolen ene M e Mahody
Exec ecutive e VP an and Chief ef S Strat ateg egy O Officer er
5 ye year ars
Denni nnis L s Lopes
Sen enior
VP, C Chief ef Leg Legal al Officer er an and C Cor
Sec ecret etar ary
Chorus Aviation Overview
10 Gary ary O Osborn rne
Chie ief Fin inancia ial O l Offic icer
27 ye year ars
11
Chorus Aviation Overview
Operating Revenues Adjusted EBITDA
Adjusted Net Income
107. 7.2 115 115.4 102.0 .0 115 115.4 122. 22.3
2014 2015 2016 2017 2018 $M
CAG AGR
2014 t to 2 2018 18
215. 5.9 228 228.3 248.1 .1 286.9 86.9 340.6
2014 2015 2016 2017 2018 $M
1,666 ,666 1,54 545 1,27 277 1,352 52 1,353 53
2014* 2015 2016 2017 2018 $M
CAG AGR
2014 t to 2 2018 18
CAG AGR
2016 t to 2 2018
Effective 2019, the CPA fixed fee compensation reduces from $111.3M (2018) to $75.3 for 2019 and 2020. See slide 22.
12
Chorus Aviation Overview
Headquarters (2)
▲ Line maintenance facilities (4) Heavy maintenance facilities (2)
Vancouver Toronto Montreal Calgary North Bay
Cho horus us Aviat ation
Cap apital al In Internat ation
al
ffices
Halifax
Note: Chorus’ presence in Singapore and England consists of business development representatives
13
Chorus Aviation Overview
Chorus Aviation Overview
14
Operates scheduled service through a CPA with Air Canada under the Air Canada Express brand Offers charters throughout North America for corporate clients, governments, special interest groups and individuals
15
Chorus Aviation Overview
Provides medical, logistical and humanitarian flight operations to blue chip customers globally
Air Canada Express flying Charter flights Specialized contracted flying
Responsibilities under the Capacity Purchase Agreement Air Canada Jazz
schedules
commercial risk
passenger & cargo transport
16
Chorus Aviation Overview
Flexibility to r
uickly and nd e efficient ntly t to m
hang nges and nd op
unities
azz man anag ages Air C Can anad ada a Express operat ations at at 3 36 ai airports ac across Can anad ada
ualified p pilot
thr hroug
h Pilot
Mob
Prog
Benefits for Air Canada
regional seat capacity
leased under the CPA
daily flights
N.A. destinations
larger aircraft for CPA fleet
for the leasing business
lease revenue under CPA
17
1The revenue estimates are based on agreed aircraft lease rates in the CPA and certain assumptions and estimates for future market lease rates
related to new and extended leases under the CPA (January 2019 to December 2035). A foreign exchange rate of 1.2600 (based on the long-term historical average rate) was used in the calculation of the estimates. See cautionary statement regarding forward-looking information on slide 2
253 266 593 748 134 577 980 1,610 223 151 325 308 399 548 858
Original CPA Amended CPA Original CPA Amended CPA Original CPA Amended CPA Original CPA Amended CPA
Fixed fee Aircraft leasing
476 417 918 1,056 1341 976 1,528 2,468
reductions more than offset by term extension and aircraft leasing
the term of the amended agreement
extensions/renewals beyond 2025
performance incentives will average ~$3.4M annually over the term
and are not included in the contracted revenue figures
18
Chorus Aviation Overview
1 Certain current aircraft leases under the current CPA extend past December 31, 2025 2 ‘Total Amended CPA’ column includes contracted aircraft leasing for 2036 and beyond estimated at $19 million
See cautionary statement regarding forward-looking information on slide 2
2019-2020
Significant fleet transition
2021-2025
2026-2035
TOTAL
($59M) +$138M +$842M +$940M
Minimum contracted revenue in CPA ($M)
2
Change vs Original CPA
Aircr craft ty t type pe
Seat at Cap ap. Exis xistin ing Fleet eet
Comme mment nt
Am Amend nded CP CPA
De Havilland Q400 NextGen 74 44
extend lease to 2030
2025 and 2028 36
Bombardier CRJ-900 75 21
under the CPA
and leased to Jazz in the first half of 2019 35
Bombardier CRJ-200 50 10
15
De Havilland Dash 8-300 50 26
Service Program and generate leasing revenue under the CPA
19
De Havilland Dash 8-100 37 15
with larger aircraft
19
Chorus Aviation Overview
renewal on current aircraft and possibility of new aircraft
when needed
aircraft
customized designs and engineering and aircraft modifications
European Aviation Safety Agency approved
Organization
Q400s and Dash 7s
complements MRO activities
20
Chorus Aviation Overview
Halifax, NS North Bay, ON
Chorus Aviation Overview
21
and reduce per-seat-cost
the next 20 years1
for regional aircraft (~25%) compared to narrow-body jets (~49%)
22
Chorus Aviation Overview
will create opportunities for regional air travel
value compared to narrow-body aircraft
Es Esse sentia ial l com
comme mmercia ial l avi viation
Very r resilie silient deman and f from
a broad
user bas ase Ge Geog
aphical ally y div iverse se d dema mand St Stable technol
and s d suppl pply
1 Bombardier Market Forecast 2017-2036
1 2 3 4
23
Chorus Aviation Overview
Highly Experienced Team Customers New to Mid-Life Aircraft Long-Term Leases Efficient Capital
24
1 Includes all aircraft which
have been delivered as well as pending acquisitions and future deliveries for which CAC has received lease
lessees fulfill payment and
the entire lease term.
2 Fleet age and remaining
lease term are calculated based on the weighted- average of aircraft net book value as of September 30, 2019.
3 Debt and contract terms of
92.6% fixed rate debt (inclusive of floating rate debt that is fixed through the use of swaps) and 7.4% floating rate debt (with leases that float on the same basis as the debt).
4 Reflects actual borrowings
as at September 30, 2019
Ame meri rica 3 A Airc rcra raft
Ame meri rica 5 A Airc rcra raft Euro rope 15 A Airc rcra raft Afr fric ica 9 A Airc rcra raft Aus ustr tralia 3 A Airc rcra raft Asi sia 20 A Airc rcra raft Chorus Aviation Overview See cautionary statement regarding forward-looking information on slide 2
25
Chorus Aviation Overview
nd lar
5,970
1,634 1,565 1,235 735 515 500 485 360 340
NAC Chorus Chorus GECAS Falko DAE Elix TrueNoord Avation Avmax HEH
Chorus i s is s th the
ly lar large ge r regio gional al air aircraf aft le lessor wh whic ich is is als also an an o
perator Portfolio value (US$ M)
See cautionary statement regarding forward-looking information on slide 2 So Source: e: FlightGlobal (June 2019); portfolio values based on half-life CMVs
1Chorus’ value, including commitments, consists of 71 aircraft leased under the capacity purchase agreement,
including 9 future CRJ900 acquisitions, 8 future ESPs and 5 aircraft (type TBD). Non-CPA aircraft leasing includes all aircraft which have been delivered as well as 6 pending acquisitions and future deliveries for which CAC has lease commitments.
2Chorus’ current value includes 49 aircraft leased under the capacity purchase agreement and 52 non-CPA
aircraft leased to customers outside of North America.
3Falko includes Avolon
1 2
Including commitments Current
3
26
Chorus Aviation Overview
Turboprops Regional al J Jets ts
Customer Aircraft committed1 Dash 8 ATR CRJ Embraer TBD Malindo Air2 2
IndiGo 6
Ethiopian 5
Azul 5
SpiceJet 5
Air Nostrum 4
Wings Air2 4
Jambojet 4
Philippine Airlines 3
Aeromexico 3
Flybe 8
Virgin Australia 3
Cityjet 2
KLM 1
Total al t third rd-part arty 55 22 21 6 6 Air Canada 71 52 14 5 Gran rand t total al 126 126 74 74 21 21 20 20 6 5
1Chorus value includes 71 aircraft leased
under the capacity purchase agreement which include 9 future CRJ900 acquisitions, 8 future ESPs on Dash 8-300 aircraft and 5 future aircraft (type TBD) that will generate revenue under the CPA. Non-CPA aircraft leasing includes all aircraft which have been delivered as well as pending acquisitions and future deliveries for which CAC has received lease commitments.
2A member of the Lion Air Group.
De Descr crip iptio ion Samp mple C Chor horus us Trans nsaction
Purchase of assets with attached leases from lessor’s non-core portfolio Purchase of 2 E190s with Aeromexico leases attached from another lessor
Sale and leaseback of existing or future aircraft deliveries Purchase of 6 new ATR72-600s under IndiGo’s purchase agreement with concurrent long- term leaseback agreement
manufacturers
Direct purchase from manufacturers for subsequent lease to airlines Purchase of 2 Dash 8-400 turboprops directly from De Havilland with subsequent lease agreement to JamboJet
Chorus Aviation Overview
27
1 Bombardier Market Forecast 2017-2036
Source: FlightGlobal (2019), Chorus Aviation estimates
Our team has experience with all aspects of lease event management
Lea ease se Eve vent Natural al Expir piry Wor
Req equired ed New ew Customer mer Marketi eting Lea ease se Exten ensi sion Sale ale or P Par art- Out t of A Asset set Co Consen sensu sual Retu eturn Non
Co Consen sensu sual Retu eturn Lea ease se Res estr tructu ture
lthough gh o
leas asin ing g en enti tity ty i is r s rec ecen entl tly formed med, o
eam m has s sign ignif ific ican ant le leas ase ma managemen ement t expe perie ience wit with str trong c comp mpet eten encies es in a all asp spec ects o ts of th the e air aircraf aft le leas asin ing c g cycle le; th the c e core e based sed i in Irelan land. d.
g leas asin ing g exper erience a e at t th the e Iris ish bo boar ard an and d Chorus pu publ blic ic bo boar ard level els. s.
Chorus Aviation Overview
28
Legal S gal Servic vices
ircraft A Acquis isit itio ions/Sale les
Negot
Fina nanc ncing ngs
Fin Finan ancial S ial Servic vices
ury S Sup uppor
ax M Man anag agement
nsur uranc nce
Tec echnical E Exper erti tise se
ngine ne & C & Com
nt Co Cost sts
hnical A Advisor
Rev eview ews
Lea ease T se Ter erm m Support
re-Pur urcha hase I Ins nspections
rcra raft a and Record rds Audi dits ts
eser erve P e Projec ections
End nd-of
ease S se Support
uration &
Red edel eliver ery
& Pos
ng Fl Flight hts
Re-Possessio ion C Capabilit ilitie ies
End nd- of
e Ser ervices es
Con
rcra raft S Stora rage
rcra raft P Part-out
Chorus Aviation Overview
29
Chor horus us Avia iatio ion su subsi bsidi diaries s have 40 40+ ye years of f exper erien ence with air ircr craft ac acquis isit itio ions and d le leas ase t tran ansact actio ions with ove ver 300 a air ircr craft since 2000
ur t technica chnical e l expertis ise is is a a c com
itiv ive advant ntage.
1. Pre-purchase and Re-delivery Inspection 2. Custody and Control 3. Technical Support Services
Checks 5. Engine Services &Changes
and Refurbishing 7. Aircraft RecordsAudits
Positioning
Technical Aircraft Leasing Services
Since 2000, Jazz has completed aircraft lease returns/inductions and recently completed lease return work for other airlines, and managed aircraft transitions for other leasing companies. Additionally, Jazz has extensive technical knowledge and capability with regards to aircraft acceptance from the OEM. Voyageur provides a full suite of aircraft leasing support services and has completed multiple lease returns for aircraft leasing companies.
Chorus Aviation Overview
30
aircraft leasing long-term contracts
31
Chorus Aviation Overview
financing requirements and eliminates risk on aircraft residual value
aircraft
Visibility on future revenues and costs Protected profit margin under CPA Better suited to serve reduced market demand Conservative approach to leasing business Valuable aircraft lifecycle
1 This estimate is based on agreed lease rates in the CPA and certain assumptions and estimates for future market lease rates related to new and extended leases
under the CPA as at January 1, 2019. This estimate also assumes that satisfactory performance of obligations by our counterparties. A foreign exchange rate of $1.26 (based on the long-term average historical rate) was used in the calculation of this estimate. See cautionary statement regarding forward-looking information on slide 2
Chorus Aviation Overview
32
Chorus Aviation Overview
33
Chorus Aviation Overview
34
Chorus Aviation Overview
35
Consolidated Income Statement
For the three and nine-month periods ended September 30, 2019 and 2018
Three months ended September 30, Nine months ended September 30,
Expressed in thousands of Canadian dollars, except earnings per share
2019 2019
Operating revenue 351,454 341,993 1,027,841 1,019,563
Operating expenses Salaries, wages and benefits 115,414 113,080 358,114 339,866 Depreciation and amortization 34,004 29,401 99,806 87,909 Aircraft maintenance materials, supplies and services 54,068 56,421 160,837 184,808 Airport and navigation fees 45,016 44,991 127,695 127,307 Terminal handling services 4,754 4,924 15,597 16,386 Other 39,648 36,824 116,762 107,839 292,904 285,641 878,811 864,115
Operating income 58,550 56,352 149,030 155,448
Non-operating (expenses) income Interest revenue 718 876 2,205 1,925 Interest expense (18,816) (15,179) (54,243) (43,763) Gain on disposal of property and equipment (849) (194) 617 (186) Foreign exchange (loss) gain (7,114) 11,274 18,712 (22,482) Other — — — 500 (26,061) (3,223) (32,709) (64,006)
Income before income taxes 32,489 53,129 116,321 91,442
Income tax expense Current income tax (4,287) (1,475) (8,727) (1,658) Deferred income tax (4,007) (8,005) (11,011) (24,591) (8,294) (9,480) (19,738) (26,249)
Net income 24,195 43,649 96,583 65,193
Earnings per share, basic 0.15 0.31 0.62 0.48 Earnings per share, diluted 0.15 0.31 0.61 0.47
2018
(Restated)
2018
(Restated)
Chorus Aviation Overview
36
Consolidated Statements of Financial Position
Expressed in thousands of Canadian dollars
Assets
Current assets Cash 81,840 92,592 78,007 Accounts receivable – trade and other 99,607 77,097 77,397 Inventories 58,606 55,691 51,543 Prepaid expenses and deposits 13,909 11,486 11,334 Current portion of lease receivables 5,134 5,190 4,511 Income tax receivable 998 704 2,268 Total current assets 260,094 242,760 225,060 Restricted cash 33,139 20,081 13,625 Lease receivables 9,612 13,865 17,522 Property and equipment 2,415,485 1,997,552 1,736,927 Intangibles 1,868 2,088 2,392 Goodwill 7,150 7,150 7,150 Deferred income tax asset 4,257 4,295 3,022 Other long-term assets 55,786 37,490 28,362 2,78 787, 7,391 2, 2,325 25,28 281 2,0 ,034,0 ,060
Liabilities
Current liabilities Accounts payable and accrued liabilities 188,592 189,048 213,910 Current portion of lease liabilities 6,408 6,720 6,179 Current portion of long-term incentive plan 5,173 4,087 5,844 Current portion of long-term debt 184,035 142,652 118,567 Dividends payable 6,458 5,657 5,014 Income tax payable 8650 930 — Total current liabilities 399,316 349,094 349,514 Lease liabilities 11,835 15,910 20,932 Long-term debt 1,310,445 1,102,783 995,062 Convertible units 194,891 194,294 193,540 Deferred income tax liability 184,659 172,262 135,577 Other long-term liabilities 105,806 61,131 57,835 2,206,952 1,895,474 1,752,460
Equity
580,439 429,807 281,600 2,787,391 2,325,281 2,034,060
As at September 30, December 31, January 1, 2019 2018 2018
(Restated) (Restated)
Chorus Aviation Overview
37
Seg egmen ented ed Fi Financial S Statem emen ent
Three M ee Months E Ended ed S Sep eptem ember er 3 30, 2 2019
Operating revenue 317,078 34,376 351,454 322,156 19,837 341,993 Operating expenses 276,259 16,645 292,904 275,603 10,038 285,641 Operatin ing in income 40,819 17,731 58,550 46,553 9,799 56,352 Net interest expense (8,533) (9,565) (18,098) (9,252) (5,051) (14,303) Foreign exchange gain (loss) (7,061) (53) (7,114) 11,418 (144) 11,274 Loss on disposal of property and equipment (849) — (849) (194) — (194) Earnings b bef efore i e income t e tax 2 24,376 76 8 8,113 113 3 32,48 489 4 48,52 525 5 4, 4,604 4 5 53,1 ,129 Income tax expense (7,499) (795) (8,294) (8,708) (772) (9,480) Net in income 1 16,877 77 7, 7,318 2 24, 4,195 3 39,817 7 3, 3,832 32 43 43,649 49
For t the t e three m ee months en ended ed S Sep eptem ember er 3 30, 2 2019 For t the t e three m ee months en ended ed S Sep eptem ember er 3 30, 2 2018 (Restated)
(in thousands of Canadian dollars)
Regio ional l Avia iatio ion Ser ervices es Regio ional l Airc rcra raft t Le Leasing Total al Regio ional l Avia iatio ion Ser ervices es Regio ional l Airc rcra raft t Le Leasing Total al $ $ $ $ $ $
Chorus Aviation Overview
38
Busi sines ess C s Cycle
Ac Acqui uire Man anag age Transiti tion Disp spose se
Planning
Market Coverage
Contracting
Delivery and Acceptance
Relationship Management
Management
Monitoring
Risk Assessment
Contracting
Market Coverage
Delivery and Acceptance
Management
Sale
Market Coverage
and Part-out
aspects of the aircraft leasing cycle; the core based in Ireland.
etc.).
39
Chorus
Airlines
Aviation
St Steven R Rid idolf
dent
Prashant Mahaja jan, Vice P Preside dent nt, L Leas ase O Origi ginat ations
Una Sle Slevin in, Vice P Preside dent nt, He Head ad of C Cont ntrac acts
J.
Bruce e Peddle, Chi hief Ope perat ating O ng Officer Ro Rory M McQueen, Vice Preside dent nt F Finan nance & & Capi apital al M Mar arkets
Cameron
untena nay, Chi hief Finan nancial al O Officer Jim M Murp urphy hy, V/P, Trans ansac actions ns and C and Control Dave C Cor
Preside dent nt, Techni nical al
Ireland
Ray Gor Gorman, Vice P Preside dent nt, Accoun unting ng Fabio L io Lig igi, Vice P Preside dent nt, Leas ase Origi ginat ations ns
Chorus Aviation Overview
40
Town Convention
residual value
disassemble/part out for parts provisioning when lease terms expire
cycles
41
Chorus Aviation Overview
CPA/Wet Leasing Dry Leasing
1 This estimate is based on agreed lease rates in the CPA and certain assumptions and estimates for future market lease rates related to new and extended leases
under the CPA as at January 1, 2019. A foreign rate of $1.26 (based on the long-term average historical rate) was used in the calculation of this estimate. See cautionary statement regarding forward-looking information on slide 2
additional lease extensions/renewals on current and possibly new aircraft to Air Canada in amended CPA
exposure for Chorus on debt
end of 2028
to 2035
42
Chorus Aviation Overview
Significant leasing
as each aircraft lease under the CPA expires
Year end nd f fleet c count
20 2019 20 2020 20 20 2021 21 20 2022 22 20 2023 23 20 2024 24 20 2025 25 20 2026 26 20 2027 27 20 2028 28 20 2029 29 20 2030 20 2031 20 2032 20 2033 20 2034 20 2035 Chorus-owned 75-78 seat aircraft earning leasing revenue under CPA 39 481 48 48 45 45 501 44 39 31 26 26 14 5 5 5 5 Chorus-owned Dash 8-300 aircraft2 (50-seat aircraft) earning leasing revenue under CPA 12 16 17 18 18 18 18
3 3 28 33 41 46 46 58 67 67 67 67 To Total 51 51 64 64 65 65 66 66 66 66 66 66 66 66 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72 72
1 Includes 9 CRJ900s acquired and leased in 2020 and 5 aircraft to be determined acquired and leased in 2025. 2 As of January 14, 2019, the Extended Service Program was completed on eight Dash 8-300s which are earning lease revenue under the CPA. The remaining 10
aircraft will gradually be completed by December 31, 2022 and will earn lease revenue under the amended CPA.
3 Owned Chorus aircraft that have their lease expire under the amended CPA. These aircraft have the potential for re-lease with Air Canada or other third
parties, sale or part out.
4 Aircraft debt is fully paid off with each lease expiry, including the 3 Q400s removed in 2023.
Aver erage e of 3 33 Aver erage e of 7 7 Aver erage e of 5 52
with CRJ200 regional AC Express capacity reallocated to Jazz
transition to larger gauge equipment with the Dash 8-100s exiting the fleet earlier
maintained as covered fleet until 2025
fixed fee revenue floor; set at $75.3 million in each of 2019 and 2020, given substantial fleet transitions and averages $61.6 million from 2021
in the 75-78 seat range provides minimum revenue floor of $399 million over extended term from 2026-35
Significant regional network footprint under amended CPA
43
Chorus Aviation Overview
Amende ded d CPA 2019 2020 2021 2022 2023 2024 2025 2026 6 Onw nwar ard DASH 8-100
19 19 19 19 19 19 19
35 35 35 35 35 35 35
36 36 36 36 36 36 36
15 15 15 15 15 15 15
80 TO TOTA TAL 105 105 105 105 105 105 105 80 Previous us C CPA 2019 2020 2021 2022 2023 2024 2025 2026 6 Onw nwar ard DASH 8-100 15 15 12 12 4 1
26 26 26 26 26 26 26
21 21 21 21 21 21 21
44 49 49 49 49 49 49
10
TOTA TAL 116 16 111 11 108 108 100 97 97 96 96
erating aircraft in fleet eet m may b be e higher er than the m e minimum cover ered ed f fleet eet commitment, p par articular arly i y in the ear arly y ye year ars as as fleet tran ansition o
Gold in Transportation cat.
Young People 2019 - 2014
Employers 2019 - 2012
Diversity and Inclusion 2019
Employers 2019 - 2012
2019 - 2012
Workplace – 2018 - 2019 The Globe and Mail & Morneau Shepell
2019 2017
44
Chorus Aviation Overview
2018
Gold in Transportation cat.
Publication” - Focus on Safety
Performance Awards 2018-2015
Oil crisis Gulf Crisis Asian Crisis 9/11 SARS Financial Crisis
2x 2x
45
Chorus Aviation Overview
has outperformed GDP growth by ~2.0x
forecast of 4.4% 1
by 2 factors:
requirements, and no residual value risk
Air Travel expected to double from 2015 to 2025 1 Airlines increasingly dependent on operating leases 2
5 10 15 20 25 1977 1982 1987 1992 1997 2002 2007 2012 2017 2022 2027 2032 2037
2,000 000 3,1 ,100 4,7 4,700 6,1 ,100 7,3 ,300 9,40 ,400 17 17% 24% 4% 32 32% 36 36% 40 40% 43 43%
0% 5% 10% 15% 20% 25% 30% 35% 40% 45% 2,000 4,000 6,000 8,000 10,000 12,000 14,0001995 2000 2005 2010 2015 2019 Oper erating l lea ease e marke rket s share re Oper erating l lea ease e fleet leet ( (es est.)
Worl rld ai airc rcraf raft fleet o
an operat rating l leas ase World annual t traffic (trillion RPK) K)
1 Airbus Global Market Forecast (2018-2037), 2 FlightGlobal (2019), includes in-service TPs, RJs, and NBs with more than 20 seats
Chorus Aviation Overview
46
See cautionary statement regarding forward-looking information on slide 2
Inputs Investment information Rentals Expenses Sale A ircraft cost $20 .0 A verage LRF .90 % Interest rate 4 .50 % Holding period 10 Loan/ value .75 $15.0 Monthy rental $0 .18 Depreciation rate 4 .0 % Sales value .0 % Equity $5.0 A nnual rental $2.2 Payment at maturity 25.0 % (Gain over NBV) D/ E Ratio 3.0 x Year Revenue Depreciation Interest Expense EBT Deferred taxes Net Income Investment Revenue Debt Repayment Sales proceeds Net Cash Flow NBV Equity A ircraft Value Debt Balance Debt/ Equity (5.0 ) (5.0 ) 5.0 20 .0 15.0 3.0 1 2.2 (0 .8) (0 .7) .7 (0 .1) .6 2.2 (1.6) .6 5.6 19.2 14 .1 2.5 2 2.2 (0 .8) (0 .6) .7 (0 .1) .6 2.2 (1.6) .6 6.2 18.4 13.1 2.1 3 2.2 (0 .8) (0 .6) .8 (0 .1) .7 2.2 (1.6) .6 6.9 17.6 12.1 1.8 4 2.2 (0 .8) (0 .5) .8 (0 .1) .7 2.2 (1.6) .6 7.6 16.8 11.1 1.5 5 2.2 (0 .8) (0 .5) .9 (0 .1) .8 2.2 (1.6) .6 8.4 16.0 10 .0 1.2 6 2.2 (0 .8) (0 .5) .9 (0 .1) .8 2.2 (1.6) .6 9.2 15.2 8.9 1.0 7 2.2 (0 .8) (0 .4 ) 1.0 (0 .1) .8 2.2 (1.6) .6 10 .0 14 .4 7.7 .8 8 2.2 (0 .8) (0 .3) 1.0 (0 .1) .9 2.2 (1.6) .6 10 .9 13.6 6.4 .6 9 2.2 (0 .8) (0 .3) 1.1 (0 .1) .9 2.2 (1.6) .6 11.8 12.8 5.1 .4 10 2.2 (0 .8) (0 .2) 1.1 (0 .1) 1.0 2.2 (5.4 ) 12.0 8.8 12.8 12.0 .0 .0 Total 21.6 (8.0 ) (4 .7) 8.9 (1.1) 7.8 (5.0 ) 21.6 (19.7) 12.0 8.9 Project IRR 15% Income Statement Cash Flows Metrics