# EDGAR Filing Document

**Accession Number:** 0001590364
**File Stem:** 0001140361-25-027877
**Filing Date:** 2025-7
**Character Count:** 27352
**Document Hash:** f3b7e0a0efcef6e71c1585e939a724cd
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001140361-25-027877.hdr.sgml**: 20250730

**ACCESSION NUMBER**: 0001140361-25-027877

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20250729

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250730

**DATE AS OF CHANGE**: 20250729

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** FTAI Aviation Ltd.
- **CENTRAL INDEX KEY:** 0001590364
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-MISCELLANEOUS EQUIPMENT RENTAL & LEASING [7350]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 981420784
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-37386
- **FILM NUMBER:** 251163497

**BUSINESS ADDRESS:**
- **STREET 1:** 405 WEST 13TH STREET
- **STREET 2:** 3RD FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10014
- **BUSINESS PHONE:** (332) 239-7600

**MAIL ADDRESS:**
- **STREET 1:** 405 WEST 13TH STREET
- **STREET 2:** 3RD FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10014

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Fortress Transportation & Infrastructure Investors LLC
- **DATE OF NAME CHANGE:** 20140212

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Fortress Transportation & Infrastructure Investors Ltd.
- **DATE OF NAME CHANGE:** 20131029

?xml version='1.0' encoding='ASCII'?

------

### UNITED STATES

### SECURITIES AND EXCHANGE COMMISSION

#### WASHINGTON, D.C. 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): July 29, 2025
**FTAI Aviation Ltd.**

#### (Exact Name of Registrant as Specified in its Charter)

---

| | | |
|:---|:---|:---|
| **Cayman Islands**<br>| **001-37386**<br>| **98-1420784**<br>|
| **(State or Other Jurisdiction of Incorporation)** | **(Commission File Number)** | **(IRS Employer Identification No.)** |

---

#### 415 West 13th Street, 7th Floor, New York, New York 10014

#### (Address of Principal Executive Offices) (Zip Code)
(332) 239-7600

#### (Registrant's Telephone Number, Including Area Code)

#### Not Applicable

#### (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 as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

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. ☐

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| <u>Title of each class:</u> | <u>Trading Symbol:</u> | <u>Name of each exchange on which registered:</u> |
| Ordinary shares, $0.01 par value per share<br>| FTAI<br>| The Nasdaq Global Select Market<br>|
| 8.25% Fixed Rate Reset Series C Cumulative Perpetual Redeemable Preferred Shares<br>| FTAIN<br>| The Nasdaq Global Select Market<br>|
| 9.50% Fixed Rate Reset Series D Cumulative Perpetual Redeemable Preferred Shares<br>| FTAIM<br>| The Nasdaq Global Select Market<br>|

---

------

---

| | |
|:---|:---|
| **Item 2.02.** | **Results of Operations and Financial Condition.** |

---

On July 29, 2025, FTAI Aviation Ltd. ("FTAI" or the "Company") issued a press release announcing the Company's results for its fiscal quarter ended June 30, 2025. A copy of the Company's press release is attached to this Current Report on Form 8-K (the "Current Report") as Exhibit 99.1 and is incorporated herein solely for purposes of this Item 2.02 disclosure.

This Current Report, including the exhibit attached hereto, is being furnished and shall not be deemed to be 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, nor shall it be incorporated by reference into any of the Company's filings under the Securities Act of 1933, as amended, or the Exchange Act, unless expressly set forth as being incorporated by reference into such filing.

---

| | |
|:---|:---|
|  **Item 9.01** | **Financial Statements and Exhibits.** |

---

(d) Exhibits.

---

| | |
|:---|:---|
| **Exhibit**<br> Number | Description |
| [99.1](ef20052914_ex99-1.htm) | Press release, dated July 29, 2025, issued by FTAI Aviation Ltd. |
| 104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document |

---

------

#### SIGNATURE
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.

---

| | | |
|:---|:---|:---|
|  | FTAI Aviation Ltd. | FTAI Aviation Ltd. |
|  | By: | /s/ Eun (Angela) Nam |
|  | Name: | Eun (Angela) Nam |
|  | Title: | Chief Financial Officer and Chief Accounting Officer |
| Date: July 29, 2025 |  |  |

---

------

## Exhibit 99.1

------

 **Exhibit 99.1**<br>

![](image00001.jpg)

#### PRESS RELEASE

#### FTAI Aviation Ltd. Reports Second Quarter 2025 Results, Declares Dividend of $0.30 per Ordinary Share

#### <br>

------

NEW YORK, July 29, 2025 (GLOBE NEWSWIRE) – FTAI Aviation Ltd. (NASDAQ: FTAI) (the "Company" or "FTAI") today reported financial results for the second quarter 2025. The Company's consolidated comparative financial statements and key performance measures are attached as an exhibit to this press release.

#### Financial Overview

---

| | |
|:---|:---|
| *(in thousands, except per share data)* | *(in thousands, except per share data)* |
| **Selected Financial Results** | **Q2'25** |
| Net Income Attributable to Shareholders | $161689 |
| Basic Earnings per Ordinary Share | $1.58 |
| Diluted Earnings per Ordinary Share | $1.57 |
| Adjusted EBITDA<sup>(1)</sup> | $347805 |

---

------

<sup>(1)</sup> For definitions and reconciliations of non-GAAP measures, please refer to the exhibit to this press release.

#### Second Quarter 2025 Dividends

On July 29, 2025, the Company's Board of Directors (the "Board") declared a cash dividend on our ordinary shares of $0.30 per share for the quarter ended June 30, 2025, payable on August 19, 2025 to the holders of record on August 12, 2025.

Additionally, on July 29, 2025, the Board declared cash dividends on its Fixed-Rate Reset Series C Cumulative Perpetual Redeemable Preferred Shares ("Series C Preferred Shares") and Fixed-Rate Reset Series D Cumulative Perpetual Redeemable Preferred Shares ("Series D Preferred Shares") of $0.51563 and $0.59375 per share, respectively, for the quarter ended June 30, 2025, payable on August 15, 2025 to the holders of record on August 8, 2025.

#### Business Highlights
• Net Income Attributable to Shareholders of $161.7 million, $1.58 EPS, an increase of 80% versus Q1 2025.

• Aerospace Products Adjusted EBITDA increased 26% from Q1 to $164.9 million.<sup>(1)</sup>

• Significant ramp in production to 184 CFM56 Modules in Q2 2025, an increase of 33% versus prior quarter.

• Acquired 100% equity of Pacific Aerodynamic, a specialist in CFM56 compressor blade and vane repairs, expanding FTAI's repair capabilities.

"FTAI delivered an excellent quarter, generating over $400 million in positive Adjusted Free Cash Flow," said Joe Adams, Chairman and CEO<sup>(1)</sup>. "We ended the period in a strong financial position with $302 million in cash and $400 million fully undrawn from our corporate revolving credit facility."

------

"Our Aerospace Products segment continued to perform, with 81% year-over-year growth in Adjusted EBITDA in Q2 2025 and an increase in market share to approximately 9% on an annualized basis, up from 5% last year<sup>(1)</sup>. We remain confident in our ability to reach our long-term market share goal of 25%."

"The SCI Partnership also progressed well this quarter, on-track toward its goal of deploying $4 billion of capital in 2025 with 145 aircraft now owned or under LOI compared to a target of 250 in total."

#### Additional Information

For additional information that management believes to be useful for investors, please refer to the presentation posted on the Investor Center section of the Company's website, <u>https://www.ftaiaviation.com/</u>, and the Company's Annual Report on Form 10-K and Quarterly Report on Form 10-Q, when available on the Company's website. Nothing on the Company's website is included or incorporated by reference herein.

#### Conference Call

In addition, management will host a conference call on Wednesday, July 30, 2025 at 8:00 A.M. Eastern Time. The conference call may be accessed by registering via the following link <u>https://register-conf.media-server.com/register/BI1c535d79815a4f5c936d9220ef1246d0</u>. Once registered, participants will receive a dial-in and unique pin to access the call.

A simultaneous webcast of the conference call will be available to the public on a listen-only basis at <u>https://www.ftaiaviation.com/</u>. Please allow extra time prior to the call to visit the site and download the necessary software required to listen to the internet broadcast.

A replay of the conference call will be available after 11:30 A.M. on Wednesday, July 30, 2025 through 11:30 A.M. on Wednesday, August 6, 2025 on <u>https://ir.ftaiaviation.com/news-events/presentations/</u>.

The information contained on, or accessible through, any websites included in this press release is not incorporated by reference into, and should not be considered a part of, this press release.

#### About FTAI Aviation Ltd.

FTAI owns and maintains commercial jet engines with a focus on CFM56 and V2500 engines. FTAI's propriety portfolio of products, including the Module Factory and a joint venture to manufacture engine PMA, enables it to provide cost savings and flexibility to our airline, lessor, and maintenance, repair, and operations customer base. Additionally, FTAI owns and leases jet aircraft which often facilitates the acquisition of engines at attractive prices. FTAI invests in aviation assets and aerospace products that generate strong and stable cash flows with the potential for earnings growth and asset appreciation.

------

#### Cautionary Note Regarding Forward-Looking Statements
Certain statements in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, the ability to reach our annual maintenance market share goal of 25%, and whether the SCI Partnership will be able to deploy $4 billion of capital in 2025 and close on aircraft under letters of intent (LOI). These statements are based on management's current expectations and beliefs and are subject to a number of trends and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements, many of which are beyond the Company's control. The Company can give no assurance that its expectations will be attained and such differences may be material. Accordingly, you should not place undue reliance on any forward-looking statements contained in this press release. For a discussion of some of the risks and important factors that could affect such forward-looking statements, see the sections entitled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, which are available on the Company's website (www.ftaiaviation.com). In addition, new risks and uncertainties emerge from time to time, and it is not possible for the Company to predict or assess the impact of every factor that may cause its actual results to differ from those contained in any forward-looking statements. Such forward-looking statements speak only as of the date of this press release. The Company 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. This release shall not constitute an offer to sell or the solicitation of an offer to buy any securities.

#### For further information, please contact:

Alan Andreini

Investor Relations

FTAI Aviation Ltd.

(646) 734-9414

<u>aandreini@f</u><u>taiaviation.com</u>

#### Media
Tim Lynch / Aaron Palash / Kelly Sullivan

Joele Frank, Wilkinson Brimmer Katcher

(212) 355-4449

------

#### Exhibit - Financial Statements

#### FTAI AVIATION LTD.

#### CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
*(Dollar amounts in thousands, except share and per share data)*

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| **Revenues** |  |  |  |  |
| Aerospace products revenue | $420686 | $245200 | $685111 | $434257 |
| MRE Contract revenue | **69585** |  | **170223** |  |
| Lease income | **62439** | 70754 | **130879** | 123915 |
| Maintenance revenue | **73104** | 51187 | **122711** | 96977 |
| Asset sales revenue | **47915** | 72433 | **66854** | 111040 |
| Other revenue <sup>(1)</sup> | **2508** | 4020 | **2539** | 4099 |
| Total revenues | **676237** | 443594 | **1178317** | 770288 |
| **Expenses** |  |  |  |  |
| Cost of sales | **369258** | 205857 | **617972** | 348661 |
| Operating expenses | **34328** | 29099 | **66766** | 54416 |
| General and administrative | **2442** | 2969 | **5558** | 6652 |
| Acquisition and transaction expenses | **4489** | 8019 | **11781** | 14198 |
| Management fees and incentive allocation to affiliate | **—** | 3554 | **—** | 8449 |
| Internalization fee to affiliate | **—** | 300000 | **—** | 300000 |
| Depreciation and amortization | **55236** | 56691 | **114798** | 106611 |
| Asset impairment | **—** |  | **—** | 962 |
| Total expenses | **465753** | 606189 | **816875** | 839949 |
| **Other (expense) income** |  |  |  |  |
| Interest expense | **(63965)** | (55196) | **(126005)** | (102903) |
| Loss on extinguishment of debt | **—** | (13920) | **—** | (13920) |
| Equity in losses of unconsolidated entities <sup>(2)</sup> | **(5003)** | (694) | **(12617)** | (1361) |
| Gain on sale to the 2025 Partnership | **34604** |  | **45474** |  |
| Other income (expense) | **27156** | (498) | **60227** | 136 |
| Total other expense | **(7208)** | (70308) | **(32921)** | (118048) |
| **Income (loss) before income taxes** | **203276** | (232903) | **328521** | (187709) |
| Provision for (benefit from) income taxes | **37878** | (13033) | **60737** | (7461) |
| **Net income (loss)** | **165398** | (219870) | **267784** | (180248) |
| Less: Dividends on preferred shares | **3709** | 8335 | **9824** | 16670 |
| Less: Loss on redemption of preferred shares | **—** |  | **6327** |  |
| **Net income (loss) attributable to shareholders** | $161689 | $(228205) | $251633 | $(196918) |
| **Earnings (loss) per share:** |  |  |  |  |
| Basic | $1.58 | $(2.26) | $2.45 | $(1.96) |
| Diluted | $1.57 | $(2.26) | $2.44 | $(1.96) |
| **Weighted average shares outstanding:** |  |  |  |  |
| Basic | 102558777 | 100958524 | 102555644 | 100602214 |
| Diluted | 103147860 | 100958524 | 103144727 | 100602214 |

---

------

<sup>(1)</sup> Includes servicing fees of $2,052 and $2,600 for the three and six months ended June 30, 2025, respectively, from the 2025 Partnership.

<sup>(2)</sup> Includes the profit elimination of $(4,935) and $(11,885) for the three and six months ended June 30, 2025, respectively, and $0 and $0 for the three and six months ended June 30, 2024, respectively, for sales to the 2025 Partnership.

------

#### FTAI AVIATION LTD.

#### CONSOLIDATED BALANCE SHEETS
*(Dollar amounts in thousands, except share and per share data)*

---

| | | |
|:---|:---|:---|
|  | (Unaudited)<br> **June 30, 2025** |<br>**December 31, 2024** |
| **Assets** |  |  |
| &nbsp;&nbsp;&nbsp; **Current Assets** |  |  |
| &nbsp;&nbsp;&nbsp; Cash and cash equivalents | $301911 | $115116 |
| &nbsp;&nbsp;&nbsp; Accounts receivable, net <sup>(1)</sup> | **239535** | 150823 |
| &nbsp;&nbsp;&nbsp; Inventory, net | **752866** | 551156 |
| &nbsp;&nbsp;&nbsp; Assets held for sale | **121848** |  |
| &nbsp;&nbsp;&nbsp; Other current assets <sup>(2)</sup> | **343225** | 408923 |
| &nbsp;&nbsp;&nbsp; **Total current assets** | **1759385** | 1226018 |
| &nbsp;&nbsp;&nbsp; Leasing equipment, net | **1849116** | 2373730 |
| &nbsp;&nbsp;&nbsp; Property, plant, and equipment, net | **110484** | 107451 |
| &nbsp;&nbsp;&nbsp; Investments | **125713** | 19048 |
| &nbsp;&nbsp;&nbsp; Intangible assets, net | **14449** | 42205 |
| &nbsp;&nbsp;&nbsp; Goodwill | **75634** | 61070 |
| &nbsp;&nbsp;&nbsp; Other non-current assets | **166294** | 208430 |
| **Total assets** | $4101075 | $4037952 |
| **Liabilities** |  |  |
| &nbsp;&nbsp;&nbsp; **Current Liabilities** |  |  |
| &nbsp;&nbsp;&nbsp; Accounts payable | $83391 | $69119 |
| &nbsp;&nbsp;&nbsp; Accrued liabilities | **131166** | 96910 |
| &nbsp;&nbsp;&nbsp; Current maintenance deposits | **44647** | 62552 |
| &nbsp;&nbsp;&nbsp; Current security deposits | **17231** | 18100 |
| &nbsp;&nbsp;&nbsp; Liabilities held for sale | **30883** |  |
| &nbsp;&nbsp;&nbsp; Other current liabilities | **43622** | 100565 |
| &nbsp;&nbsp;&nbsp; **Total current liabilities** | **350940** | 347246 |
| &nbsp;&nbsp;&nbsp; Long-term debt, net | **3444612** | 3440478 |
| &nbsp;&nbsp;&nbsp; Non-current maintenance deposits | **27772** | 44179 |
| &nbsp;&nbsp;&nbsp; Non-current security deposits | **14693** | 26830 |
| &nbsp;&nbsp;&nbsp; Other non-current liabilities | **98114** | 97851 |
| &nbsp;&nbsp;&nbsp; **Total liabilities** | $3936131 | $3956584 |
| Commitments and contingencies |  |  |
| **Equity** |  |  |
| Ordinary shares ($0.01 par value per share; 2,000,000,000 shares authorized; 102,560,867 and 102,550,975 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively) | $1026 | $1026 |
| Preferred shares ($0.01 par value per share; 200,000,000 shares authorized; 6,800,000 and 11,740,000 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively) | **68** | 117 |
| Additional paid in capital | **(30831)** | 153328 |
| Retained earnings (accumulated deficit) | **194681** | (73103) |
| Shareholders' equity | **164944** | 81368 |
| Total liabilities and equity | $4101075 | $4037952 |

---

------

<sup>(1)</sup> Includes accounts receivable from the 2025 Partnership of $93,576 and $0 as of June 30, 2025 and December 31, 2024, respectively.

<sup>(2)</sup> Includes receivables from the 2025 Partnership of $18,141 and $0 as of June 30, 2025 and December 31, 2024, respectively.

------

#### Key Performance Measures
In addition to net income (loss), the Chief Operating Decision Maker ("CODM") utilizes Adjusted EBITDA as a key performance measure.

Adjusted EBITDA provides the CODM with the information necessary to assess operational performance, as well as make resource and allocation decisions. Adjusted EBITDA is defined as net income (loss) attributable to shareholders, adjusted (a) to exclude the impact of provision for (benefit from) income taxes, equity-based compensation expense, acquisition and transaction expenses, losses on the modification or extinguishment of debt and preferred shares and capital lease obligations, changes in fair value of non-hedge derivative instruments, asset impairment charges, incentive allocations, depreciation and amortization expense, dividends on preferred shares and interest expense, internalization fee to affiliate, (b) to include the impact of our pro-rata share of Adjusted EBITDA from unconsolidated entities and (c) to exclude the impact of equity in earnings (losses) of unconsolidated entities and the non-controlling share of Adjusted EBITDA, if any.

The following table sets forth a reconciliation of net income (loss) attributable to shareholders to Adjusted EBITDA for the three and six months ended June 30, 2025 and 2024:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended**<br> **June 30,** | **Three Months Ended**<br> **June 30,** | | **Six Months Ended**<br> **June 30,** | **Six Months Ended**<br> **June 30,** | |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Net income (loss) attributable to shareholders** | $161689 | $(228205) | $389894 | $251633 | $(196918) | $448551 |
| Add: Provision for (benefit from) income taxes | **37878** | (13033) | 50911 | **60737** | (7461) | 68198 |
| Add: Equity-based compensation expense | **5515** | 638 | 4877 | **10404** | 1148 | 9256 |
| Add: Acquisition and transaction expenses | **4489** | 8019 | (3530) | **11781** | 14198 | (2417) |
| Add: Losses on the modification or extinguishment of debt and preferred shares and capital lease obligations | **—** | 13920 | (13920) | **6327** | 13920 | (7593) |
| Add: Changes in fair value of non-hedge derivative instruments | **—** |  |  | **—** |  |  |
| Add: Asset impairment charges | **—** |  |  | **—** | 962 | (962) |
| Add: Incentive allocations | **—** | 3148 | (3148) | **—** | 7456 | (7456) |
| Add: Depreciation and amortization expense <sup>(1)</sup> | **65677** | 65809 | (132) | **134064** | 124931 | 9133 |
| Add: Interest expense and dividends on preferred shares | **67674** | 63531 | 4143 | **135829** | 119573 | 16256 |
| Add: Internalization fee to affiliate | **—** | 300000 | (300000) | **—** | 300000 | (300000) |
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities <sup>(2)</sup> | **4815** | (617) | 5432 | **4856** | (1165) | 6021 |
| Less: Equity in losses of unconsolidated entities <sup>(3)</sup> | **68** | 694 | (626) | **732** | 1361 | (629) |
| Less: Non-controlling share of Adjusted EBITDA | **—** |  |  | **—** |  |  |
| **Adjusted EBITDA (non-GAAP)** | $347805 | $213904 | $133901 | $616363 | $378005 | $238358 |

---

------

 <sup></sup> 

<sup>(1)</sup> Includes the following items for the three months ended June 30, 2025 and 2024: (i) depreciation and amortization expense of $55,236 and $56,691, (ii) lease intangible amortization of $2,153 and $3,786 and (iii) amortization for lease incentives of $8,288 and $5,332, respectively. Includes the following items for the six months ended June 30, 2025 and 2024: (i) depreciation and amortization expense of $114,798 and $106,611, (ii) lease intangible amortization of $5,359 and $7,762 and (iii) amortization for lease incentives of $13,907 and $10,558, respectively.

<sup>(2)</sup> Includes the following items for the three months ended June 30, 2025 and 2024: (i) net loss of $68 and $694, (ii) interest expense of $1,490 and $0, (iii) depreciation and amortization expense of $3,470 and $77, and (iv) acquisition and transaction expenses of $(77) and $0, respectively. Includes the following items for the six months ended June 30, 2025 and 2024: (i) net loss of $732 and $1,361, (ii) interest expense of $1,490 and $0, (iii) depreciation and amortization expense of $3,628 and $196, and (iv) acquisition and transaction expenses of $470 and $0, respectively.

<sup>(3)</sup> Excludes the profit elimination of $4,935 and $11,885 for the three and six months ended June 30, 2025, respectively, and $0 and $0 for the three and six months ended June 30, 2024, respectively, for sales to the 2025 Partnership. <br>

------

In addition, the following table sets forth a reconciliation of net income attributable to shareholders to Adjusted EBITDA for Aerospace Products for the three and six months ended June 30, 2025 and 2024:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended**<br> **June 30,** | **Three Months Ended**<br> **June 30,** | | **Six Months Ended**<br> **June 30,** | **Six Months Ended**<br> **June 30,** | |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Net income attributable to shareholders** | $133582 | $84875 | $48707 | $240225 | $151308 | $88917 |
| Add: Provision for income taxes | **25827** | 4918 | 20909 | **45202** | 7457 | 37745 |
| Add: Equity-based compensation expense | **168** | (72) | 240 | **323** | (2) | 325 |
| Add: Acquisition and transaction expenses | **1414** | 525 | 889 | **2546** | 771 | 1775 |
| Add: Losses on the modification or extinguishment of debt and preferred shares and capital lease obligations | **—** |  |  | **—** |  |  |
| Add: Changes in fair value of non-hedge derivative instruments | **—** |  |  | **—** |  |  |
| Add: Asset impairment charges | **—** |  |  | **—** |  |  |
| Add: Incentive allocations | **—** |  |  | **—** |  |  |
| Add: Depreciation and amortization expense | **3704** | 938 | 2766 | **7288** | 1871 | 5417 |
| Add: Interest expense and dividends on preferred shares | **—** |  |  | **—** |  |  |
| Add: Internalization fee to affiliate | **—** |  |  | **—** |  |  |
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities <sup>(1)</sup> | **883** | (577) | 1460 | **1052** | (1042) | 2094 |
| Less: Equity in (earnings) losses of unconsolidated entities | **(714)** | 633 | (1347) | **(827)** | 1154 | (1981) |
| Less: Non-controlling share of Adjusted EBITDA | **—** |  |  | **—** |  |  |
| **Adjusted EBITDA (non-GAAP)** | $164864 | $91240 | $73624 | $295809 | $161517 | $134292 |

---

------

<sup>(1)</sup> Includes the following items for the three months ended June 30, 2025 and 2024: (i) net income of $714 and net loss of $633 and (ii) depreciation and amortization expense of $169 and $56, respectively. Includes the following items for the six months ended June 30, 2025 and 2024: (i) net income of $827 and net loss of $1,154 and (ii) depreciation and amortization expense of $225 and $112, respectively.

Adjusted Free Cash Flow for the three months ended June 30, 2025:

Comprised of net cash used in operating activities of $(110.3) million, net cash provided by investing activities of $523.8 million and an adjustment for FTAI's 50% joint venture investment in QuickTurn Europe of $10.0 million for the three months ended June 30, 2025.

------