The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Standard Aero Holdings, Inc. Report of Second Quarter Results

SAN ANTONIO, Aug. 14, 2006 -- Standard Aero Holdings, Inc. (Standard Aero) today announced its summary financial results for the second quarter ended June 30, 2006.

"We are very satisfied with our second quarter results including a 17% increase in revenues over the same period last year," stated David Shaw, CEO of Standard Aero Holdings Inc. "We are also pleased to have reached an agreement with Kelly Aviation Center, L.P. to be the T56 depot maintenance provider for the full term of the Propulsion Business Area (PBA) contract with the U.S. Air Force. As we have since 1998, we remain committed to supporting Kelly Aviation Center as our important and valued customer."

Commenting on recent contract awards, Mr. Shaw stated, "We continue to add to our order book in our other engines lines, having recently been awarded a contract by Sikorsky Support Services Inc. to provide engine MRO for the U.S. Navy's T-34 and T-44 trainer aircraft. In addition, GoJet Airlines exercised options on 5 additional CRJ-700 aircraft which will add an additional 10 engines to our exclusive CF34 MRO contract and continue the growth in our CF34 regional jet engine backlog."

Revenues for the three months ended June 30, 2006 were $200.4 million, an increase of $28.6 million or 17% compared to the three months ended June 30, 2005. This increase was primarily attributable to an increase in revenue in our Aviation MRO segment due to higher sales to our turbofan customers and increased revenues on our T56 military contracts. Revenue in our Enterprise Services business, increased $8.8 million reflecting revenues under our subcontract agreements with Battelle to provide redesign services to the United States Air Force at Tinker Air Force Base in Oklahoma City, Oklahoma and Hill Air Force Base in Ogden, Utah.

Income from operations was $17.4 million for the three months ended June 30, 2006 compared to income from operations of $11.9 million for the three months ended June 30, 2005. Net income for the three months ended June 30, 2006 was $7.2 million as compared to $3.1 million for the three months ended June 30, 2005. Adjusted EBITDA, as defined by our senior secured credit agreement, was $25.7 million for the three months ended June 30, 2006, an increase of 33% compared to Adjusted EBITDA of $19.3 million for the three months ended June 30, 2005.

Revenues for the six months ended June 30, 2006 were $386.2 million, an increase of $27.0 million or 8% compared to the six months ended June 30, 2005. This increase was primarily due to a $16.9 million increase in revenues in our Enterprise Services business.

Income from operations for the six months ended June 30, 2006 increased by $2.1 million or 7% to $32.5 million compared to $30.4 million for the six months ended June 30, 2005. The increase in income from operations was primarily due to gross profit on higher Enterprise Service revenues. Net income for the six months ended June 30, 2006 increased to $11.0 million from $9.7 million for the six months ended June 30, 2005. Adjusted EBITDA was $48.0 million for the six months ended June 30, 2006, an increase of 7% compared to Adjusted EBITDA of $45.0 million for the six months ended June 30, 2005.

At June 30, 2006, total indebtedness was $461.6 million and cash on hand was $7.0 million. Net capital expenditures during the six months ended June 30, 2006 were $8.6 million, compared to $10.4 million during the six months ended June 30, 2005.

Adjusted EBITDA

Information concerning Adjusted EBITDA has been included because Standard Aero uses this measure to evaluate its compliance with covenants under its senior secured credit agreement. Standard Aero also believes that Adjusted EBITDA provides useful information regarding its ability to service and incur debt. Adjusted EBITDA is not a recognized term under generally accepted accounting principles (GAAP), and should not be considered in isolation or as an alternative to net income, net cash provided by operating activities or other measures prepared in accordance with GAAP. Additionally, Adjusted EBITDA is not intended to be an indicator of free cash flow available for management's discretionary use, as it does not consider certain cash requirements such as capital expenditures, tax payments and debt service requirements. Adjusted EBITDA is not necessarily comparable to similarly titled measures reported by other companies. A reconciliation of Adjusted EBITDA to net income is provided below.

Recent Developments

On July 11, 2006, we reached agreement with KAC regarding the terms of the subcontract under which we provide MRO services for U.S. Government T56 engines managed by the U.S. Air Force. Standard Aero will remain KAC's T56 depot maintenance provider for the full term of the Propulsion Business Area (PBA) contract with the U.S. Air Force. The subcontract, which was due to expire in February 2007, has been extended until February 2010. Based upon government option award to KAC, the contract will be extended for additional years, up to 2014, as the prime contract is extended. Standard Aero employees will continue to overhaul T56 engines in San Antonio, Texas and Winnipeg, Canada. The T56 engine is used on the C-130 Hercules, P-3 Orion, and C-2 Greyhound aircraft.

Additionally, Standard Aero has become a Rolls-Royce Authorized Military Overhaul Facility, with Rolls-Royce technical support on T56 engine maintenance. This business integrates the maintenance, repair and overhaul (MRO) experience of Standard Aero with the technical expertise of Rolls-Royce, the original equipment manufacturer (OEM) for the T56.

Second Quarter 2006 Conference Call

Standard Aero Holdings, Inc will hold its second quarter 2006 conference call on Wednesday, August 16, 2006 at 2:00 pm (New York City time). Call in details are as follows: 1-877-317-8409 reservation number 21301765.

A replay of the call will be available from 4:00 pm (New York City time) on August 16, 2006 until 23:59 pm (New York City time) on August 23, 2006 by calling 1-800-633-8284, reservation number 21301765.

About Standard Aero Holdings, Inc.

Standard Aero is one of the world's largest independent providers of repair and overhaul services for small gas turbine engine and engine accessories. Standard Aero performs repair and overhaul on Rolls-Royce, General Electric, Pratt & Whitney Canada and Honeywell engines used in regional airlines, business aviation, military and government aircraft and in industrial applications. Standard Aero applies specialized MRO process redesign concepts to both its operations and those of its customers, providing the tools and training to drive profitable growth and improved business performance.

Information in this release may involve guidance, expectations, beliefs, plans, intentions or strategies regarding the future. These forward-looking statements involve risks and uncertainties. All forward-looking statements included in this release are based upon information available to Standard Aero Holdings, Inc. as of the date of the release, and Standard Aero Holdings, Inc. assumes no obligation to update any such forward-looking statements. The statements in this release are not guarantees of future performance and actual results could differ materially from current expectations. Numerous factors could cause or contribute to such differences, many of which are beyond the company's control.

                       Standard Aero Holdings, Inc.
              Condensed Consolidated Statement of Operations
                               (unaudited)

  (In thousands)                                     Three months ended
                                              June 30, 2006  June 30, 2005

  Revenues                                        $200,371       $171,781
  Operating expenses
  Cost of revenues                                 167,078        144,578
  Selling, general and administrative               13,758         12,851
  Amortization of intangible assets                  2,146          2,446
  Total operating expenses                         182,982        159,875
  Income from operations                            17,389         11,906
  Interest expense                                   9,554          8,721
  Income before income taxes                         7,835          3,185
  Income tax expense                                   592             39
  Net income                                        $7,243         $3,146

  (In thousands)                                     Six months ended
                                              June 30, 2006  June 30, 2005

  Revenues                                        $386,169       $359,195
  Operating expenses
  Cost of revenues                                 322,052        298,366
  Selling, general and administrative               27,311         25,504
  Amortization of intangible assets                  4,292          4,892
  Total operating expenses                         353,655        328,762
  Income from operations                            32,514         30,433
  Interest expense                                  19,027         17,822
  Income before income taxes                        13,487         12,611
  Income tax expense                                 2,470          2,907
  Net income                                       $11,017         $9,704

                       Standard Aero Holdings, Inc.
                   Condensed Consolidated Balance Sheet
                               (unaudited)

  (In thousands)                                     June 30,   December 31,
                                                       2006          2005
  Assets
  Current assets
    Cash and cash equivalents                         $6,991        $24,056
    Cash and cash equivalents (restricted)            23,492              -
    Accounts receivable (less allowance for
     doubtful accounts of $2,944 and $2,987 at
     June 30, 2006 and December 31, 2005,
     respectively)                                   134,841        120,456
    Inventories                                      143,814        134,011
    Prepaid expenses and other current assets          8,030          7,668
    Income taxes receivable                            3,479          3,811
    Deferred income taxes                              3,024          2,407
  Total current assets                               323,671        292,409
    Deferred finance charges                          16,799         18,272
    Deferred income taxes                              8,437          7,920
    Property, plant and equipment, net               138,447        136,968
    Intangible assets, net                           189,363        195,168
    Goodwill                                         191,342        192,301
    Total assets                                    $868,059       $843,038
  Liabilities and divisional equity
  Current liabilities
    Accounts payable                                 $82,120        $75,301
    Other accrued liabilities                         27,581         29,197
    Due to related party                               3,940          3,940
    Unearned revenue                                  40,321         14,196
    Accrued warranty provision                         3,958          3,986
    Income taxes payable                               6,555          9,323
    Current portion of long-term debt                 11,621          2,574
    Total current liabilities                        176,096        138,517
    Deferred income taxes                             68,622         72,542
    Long-term debt                                   450,015        470,000
    Total liabilities                                694,733        681,059

    Divisional equity
    Common Stock (1,000 shares, par value $0.01)           -              -
    Additional paid in capital                       215,000        215,000
    Accumulated deficit                              (42,065)       (53,082)
    Accumulated other comprehensive income               391             61
    Total stockholder's equity                       173,326        161,979
    Total liabilities and stockholder's equity      $868,059       $843,038

                       Standard Aero Holdings, Inc.
              Condensed Consolidated Statement of Cash Flows
                               (unaudited)

                                                   Six months Ended June 30,
  (In thousands)                                       2006           2005

  Operating activities
  Net income for the period                          $11,017         $9,704
  Adjustments to reconcile net income to net
   cash provided by (used in) operating activities
    Depreciation and amortization                     12,898         13,218
    Amortization of deferred finance charges           1,473          1,769
    Deferred income taxes                             (5,054)        (1,240)
    Gain on disposal of property, plant and equipment     (9)            (9)
    Foreign exchange (gain) loss                        (428)           578
  Changes in assets and liabilities
    Accounts receivable, net                         (14,385)         9,970
    Inventories                                       (9,803)        (2,610)
    Prepaid expenses and other current assets            421         (1,403)
    Accounts payable and other current liabilities     7,808        (32,190)
    Income taxes payable and receivable               (1,477)        (4,573)

  Net cash provided by (used in) operating activities  2,461         (6,786)

  Investing activities
  Acquisitions of property, plant and equipment       (3,056)        (5,882)
  Proceeds from disposals of property,
   plant, and equipment                                   11             42
  Acquisition of rental assets                        (9,179)        (9,293)
  Proceeds from disposals of rental assets             3,661          4,730

  Net cash used in investing activities               (8,563)       (10,403)
  Financing activities
  Repayment of debt, net                             (20,938)       (15,851)
  Increase in revolving credit facility               10,000              -
  Change in due to related party                           -          5,810

  Net cash used in financing activities              (10,938)       (10,041)

  Effect of exchange rate changes on cash
   and cash equivalents                                  (25)          (578)

  Net decrease in cash and cash equivalents          (17,065)       (27,808)

  Cash and cash equivalents - Beginning of period     24,056         27,891

  Cash and cash equivalents - End of period           $6,991            $83

                       Standard Aero Holdings, Inc.
             Reconciliation of Net Income to Adjusted EBITDA
                               (unaudited)

  Our Adjusted EBITDA is calculated as follows:

  (In millions)                 Three months ended        Six months ended
                               June 30,     June 30,     June 30,   June 30,
                                 2006         2005         2006       2005
  Net income                      7.2          3.1         11.0        9.7
  Add:
  Depreciation and amortization   7.0          6.5         12.9       13.2
  Interest expense                9.6          8.7         19.0       17.8
  Provision for income taxes      0.6            -          2.5        2.9
  Management Fee                  0.4          0.4          0.7        0.8
  Other (1)                       0.9          0.6          1.9        0.6
  Adjusted EBITDA                25.7         19.3         48.0       45.0

  (1) Standard Aero incurred $1.9 million in professional fees associated
      with the KAC contractual review during the period ended June 30, 2006
      and $0.6 million in costs associated with the exchange offer of our
      senior subordinated notes and severance costs during the period ended
      June 30, 2005.