FTAI Aviation Ltd. Reports Third Quarter 2025 Results, Increases Dividend to $0.35 per Ordinary Share
FTAI Aviation (NASDAQ: FTAI) reported Q3 2025 results and announced a higher quarterly dividend. Key metrics: Net income attributable to shareholders $114.0M and Basic EPS $1.11; Adjusted EBITDA $297.4M. The board raised the ordinary quarterly dividend to $0.35 per share (payable Nov 19, 2025; record Nov 10, 2025) from $0.30. The company closed inaugural Strategic Capital Initiative fundraising with $2.0B equity commitments, targeting deployment of over $6.0B of capital including debt. Management raised 2026 Adjusted EBITDA guidance to $1.525B from $1.4B and reported Aerospace Products Adjusted EBITDA of $180.4M.
FTAI Aviation (NASDAQ: FTAI) ha riferito i risultati del terzo trimestre 2025 e ha annunciato un dividendo trimestrale più alto. Metriche chiave: utile netto attribuibile agli azionisti 114,0 milioni di dollari e utile per azione base 1,11 dollari; EBITDA rettificato 297,4 milioni di dollari. Il consiglio di amministrazione ha aumentato il dividendo ordinario trimestrale a 0,35 dollari per azione (pagamento 19 novembre 2025; registro 10 novembre 2025) rispetto a 0,30. La società ha chiuso la raccolta della prima Strategic Capital Initiative con 2,0 miliardi di dollari di impegni di capitale proprio, puntando a impiegare oltre 6,0 miliardi di dollari di capitale, inclusi debiti. La direzione ha aumentato la guidance per l'EBITDA rettificato 2026 a 1,525 miliardi di dollari da 1,4 miliardi e ha riportato l'EBITDA rettificato dei prodotti aerospaziali di 180,4 milioni di dollari.
FTAI Aviation (NASDAQ: FTAI) informó los resultados del tercer trimestre de 2025 y anunció un dividendo trimestral más alto. Métricas clave: ingreso neto atribuible a los accionistas 114,0 millones de dólares y EPS básico 1,11 dólares; EBITDA ajustado 297,4 millones de dólares. La junta elevó el dividendo ordinario trimestral a 0,35 dólares por acción (pago el 19 de noviembre de 2025; registro el 10 de noviembre de 2025) desde 0,30. La compañía cerró la recaudación inaugural de la Iniciativa Estratégica de Capital con 2,0 mil millones de dólares en compromisos de capital propio, buscando desplegar más de 6,0 mil millones de dólares de capital, incluyendo deuda. La dirección elevó la guía de EBITDA ajustado 2026 a 1,525 mil millones de dólares y reportó un EBITDA ajustado de Productos Aeroespaciales de 180,4 millones de dólares.
FTAI Aviation (NASDAQ: FTAI)는 2025년 3분기 실적을 발표하고 분기별 배당금을 상향했습니다. 주요 지표: 주주 귀속 순이익 1억 1,400만 달러 및 기초 주당순이익 1.11달러; 조정 EBITDA 2억 9,740만 달러. 이사회는 보통주 분기배당을 주당 0.35달러로 상향했으며(지급 2025년 11월 19일; 기준 2025년 11월 10일) 전년 0.30에서 올랐습니다. 이 회사는 전략 자본 이니셔티브의 첫 모금으로 20억 달러의 자본 약정을 마감했고, 채무를 포함하여 60억 달러 이상의 자본을 배치하는 것을 목표로 합니다. 경영진은 2026년 조정 EBITDA 전망치를 15.25억 달러로 상향했고, 항공우주제품 조정 EBITDA는 1억 8040만 달러를 보고했습니다.
FTAI Aviation (NASDAQ: FTAI) a publié les résultats du T3 2025 et a annoncé un dividende trimestriel plus élevé. Principales métriques : résultat net attribuable aux actionnaires 114,0 M$ et BPA de base 1,11 $; EBITDA ajusté 297,4 M$. Le conseil d'administration a relevé le dividende ordinaire trimestriel à 0,35 $ par action (payable le 19 novembre 2025; ex-date le 10 novembre 2025) de 0,30. La société a clôturé la collecte initiale de l'initiative stratégique de capital avec 2,0 Md$ d'engagements en capitaux propres, visant à déployer plus de 6,0 Md$ de capital, y compris la dette. La direction a relevé l'objectif d'EBITDA ajusté 2026 à 1,525 Md$ et a reporté l'EBITDA ajusté des produits aéronautiques à 180,4 M$.
FTAI Aviation (NASDAQ: FTAI) hat die Ergebnisse des dritten Quartals 2025 bekannt gegeben und eine höhere vierteljährliche Dividende angekündigt. Wichtige Kennzahlen: Nettoeinkommen, das den Aktionären zugerechnet wird 114,0 Mio. USD und Basis-EPS 1,11 USD; bereinigtes EBITDA 297,4 Mio. USD. Der Vorstand hat die ordentliche vierteljährliche Dividende auf 0,35 USD pro Aktie erhöht (fällig 19.11.2025; Rekordtag 10.11.2025) von 0,30. Das Unternehmen schloss die erste Finanzierung der Strategic Capital Initiative mit 2,0 Mrd. USD Eigenkapitalzusagen ab und zielt darauf ab, mehr als 6,0 Mrd. USD an Kapital einschließlich Fremdkapital bereitzustellen. Das Management hob die Guidance für das bereinigte EBITDA 2026 auf 1,525 Mrd. USD und meldete ein bereinigtes EBITDA für Luft- und Raumfahrtprodukte von 180,4 Mio. USD.
FTAI Aviation (NASDAQ: FTAI) أعلنت عن نتائج الربع الثالث من 2025 وأعلنت عن زيادة في توزيعات الأرباح الفصلية. المقاييس الأساسية: صافي الدخل المنسوب للمساهمين 114.0 مليون دولار و ربحية السهم الأساسية 1.11 دولار; EBITDA المعدل 297.4 مليون دولار. وافقت المجلس على رفع التوزيعات العادية الفصلية إلى 0.35 دولار للسهم (دفع 19 نوفمبر 2025؛ يوم التسجيل 10 نوفمبر 2025) من 0.30. أغلقت الشركة تمويل مبادرة رأس المال الاستراتيجي الأولى بتعهدات رأس مال قدرها 2.0 مليار دولار، وتستهدف نشر أكثر من 6.0 مليار دولار من رأس المال بما في ذلك الدين. رفعت الإدارة توجيه EBITDA المعدل لعام 2026 إلى 1.525 مليار دولار وأعلنت عن EBITDA المعدل لمنتجات الفضاء الجوية بقيمة 180.4 مليون دولار.
FTAI Aviation (NASDAQ: FTAI) 公布了2025年第三季度业绩并宣布提高季度股息。关键指标:归属股东的净利润 1.14 亿美元、基本每股收益 1.11 美元;调整后 EBITDA 2.974 亿美元。董事会将普通股季度股息上调至 0.35 美元/股(将于 2025 年 11 月 19 日支付;记录日 2025 年 11 月 10 日),此前为 0.30 美元。公司完成了首轮战略资本 Initiative 募资,获得 20 亿美元的股本承诺,目标部署超过 60 亿美元的资本,包括债务。管理层将 2026 年调整后 EBITDA 指引提高到 15.25 亿美元,并报告航空航天产品调整后 EBITDA 为 1.804 亿美元。
- $2.0B inaugural Strategic Capital equity commitments
- Targeting to deploy $6.0B of capital including debt
- Net income of $114.0M (Q3 2025)
- Basic EPS of $1.11, +46% versus Q3 2024
- Adjusted EBITDA of $297.4M
- Aerospace Products Adjusted EBITDA $180.4M, +77% versus Q3 2024
- Raised 2026 Adjusted EBITDA guidance to $1.525B
- None.
Insights
FTAI reported strong Q3 results, raised 2026 Adjusted EBITDA guidance, increased ordinary dividend, and closed a $2.0 billion equity commitment.
FTAI produced
The business engine rests on two reportable segments: Aerospace Products and Aviation Leasing, with guidance split at roughly
Concrete items to watch: the payout dates and record dates for ordinary and preferred dividends on
NEW YORK, Oct. 27, 2025 (GLOBE NEWSWIRE) -- FTAI Aviation Ltd. (NASDAQ: FTAI) (the “Company” or “FTAI”) today reported financial results for the third 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) | ||
| Selected Financial Results | Q3’25 | |
| Net Income Attributable to Shareholders | $ | 114,009 |
| Basic Earnings per Ordinary Share | $ | 1.11 |
| Diluted Earnings per Ordinary Share | $ | 1.10 |
| Adjusted EBITDA(1) | $ | 297,381 |
____________________________________________
(1) For definitions and reconciliations of non-GAAP measures, please refer to the exhibit to this press release.
Third Quarter 2025 Dividends
On October 27, 2025, the Company’s Board of Directors (the “Board”) declared a cash dividend on our ordinary shares of
Additionally, on October 27, 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
Business Highlights
- Completed fundraising for inaugural Strategic Capital Initiative partnership with
$2 billion of equity commitments, targeting to deploy over$6 billion of capital including current and future debt financing. - Generated Net Income Attributable to Shareholders of
$114.0 million ,$1.11 EPS, an increase of46% versus Q3 2024. - Continued growth in Aerospace Products segment with Adjusted EBITDA of
$180.4 million , an increase of77% versus Q3 2024.(1) - Raised guidance for 2026 Adjusted EBITDA from
$1.4 billion to$1.52 5 billion from its reportable segments, comprised of approximately$1.0 billion from Aerospace Products and$525 million from Aviation Leasing.(1) - Increased its quarterly dividend to
$0.35 per share from$0.30 per share as a result of strong free cash flow generation. - Announced a definitive agreement to acquire ATOPS MRE to expand MRE Operations in Miami and the launch of a joint venture with Bauer focused on developing in-house CFM56 accessory maintenance repairs.
“Our business had a strong quarter underpinned by continued growth in Aerospace Products allowing us to increase guidance for 2026 and raise our ordinary dividend,” said Joe Adams, Chairman and CEO. “We also held the final closing for the Strategic Capital Initiative’s inaugural vehicle exceeding our fundraising target and hitting the upsized hard cap of
(1) For definitions and reconciliations of non-GAAP measures, please refer to the exhibit to this press release.
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, https://www.ftaiaviation.com/, 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 Tuesday, October 28, 2025 at 8:00 A.M. Eastern Time. The conference call may be accessed by registering via the following link https://register-conf.media-server.com/register/BId6f0e16d5c034abd993d6939251624f5. 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 https://www.ftaiaviation.com/. 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 Tuesday, October 28, 2025 through 11:30 A.M. on Tuesday, November 4, 2025 on https://ir.ftaiaviation.com/news-events/presentations/.
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 is a leading provider of aftermarket power for the CFM56 and V2500 engines which fly on the world’s most widely used commercial aircraft. FTAI’s differentiated Maintenance, Repair and Exchange (“MRE”) product offers cost savings and flexibility to airlines and asset owners through the lease, sale and exchange of refurbished serviceable engines and modules. In addition, FTAI manages and co-invests in on-lease narrowbody aircraft in partnership with institutional investors through its Strategic Capital Initiative.
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 meet guidance for 2026 Adjusted EBITDA, whether the Company will be able to close the ATOPS acquisition, subject to customary closing conditions, SCI’s expected closing on equity commitments and debt financing and deploying over
| For further information, please contact: Alan Andreini Investor Relations FTAI Aviation Ltd. (646) 734-9414 aandreini@ftaiaviation.com | Media: Tim Lynch / Aaron Palash / Kelly Sullivan Joele Frank, Wilkinson Brimmer Katcher (212) 355-4449 |
| FTAI AVIATION LTD. | |||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | |||||||||||||||
| (Dollar amounts in thousands, except share and per share data) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenues | |||||||||||||||
| Aerospace products revenue | $ | 459,206 | $ | 303,469 | $ | 1,144,317 | $ | 737,726 | |||||||
| MRE Contract revenue | 58,663 | — | 228,886 | — | |||||||||||
| Lease income | 55,072 | 65,450 | 185,951 | 189,365 | |||||||||||
| Maintenance revenue | 52,370 | 59,917 | 175,081 | 156,894 | |||||||||||
| Asset sales revenue | 38,461 | 34,953 | 105,315 | 145,993 | |||||||||||
| Other revenue (1) | 3,292 | 2,005 | 5,831 | 6,104 | |||||||||||
| Total revenues | 667,064 | 465,794 | 1,845,381 | 1,236,082 | |||||||||||
| Expenses | |||||||||||||||
| Cost of sales | 362,922 | 219,496 | 980,894 | 568,157 | |||||||||||
| Operating expenses | 39,092 | 26,858 | 105,858 | 81,274 | |||||||||||
| General and administrative | 1,829 | 4,045 | 7,387 | 10,697 | |||||||||||
| Acquisition and transaction expenses | 7,066 | 9,341 | 18,847 | 23,539 | |||||||||||
| Management fees and incentive allocation to affiliate | — | — | — | 8,449 | |||||||||||
| Internalization fee to affiliate | — | — | — | 300,000 | |||||||||||
| Depreciation and amortization | 55,278 | 56,775 | 170,076 | 163,386 | |||||||||||
| Asset impairment | — | — | — | 962 | |||||||||||
| Total expenses | 466,187 | 316,515 | 1,283,062 | 1,156,464 | |||||||||||
| Other (expense) income | |||||||||||||||
| Interest expense | (60,784 | ) | (57,937 | ) | (186,789 | ) | (160,840 | ) | |||||||
| Loss on extinguishment of debt | — | — | — | (13,920 | ) | ||||||||||
| Equity in losses of unconsolidated entities (2) | (4,224 | ) | (438 | ) | (16,841 | ) | (1,799 | ) | |||||||
| Gain on sale to the 2025 Partnership | 4,609 | — | 50,083 | — | |||||||||||
| Other income | 3,570 | 2,909 | 63,797 | 3,045 | |||||||||||
| Total other expense | (56,829 | ) | (55,466 | ) | (89,750 | ) | (173,514 | ) | |||||||
| Income (loss) before income taxes | 144,048 | 93,813 | 472,569 | (93,896 | ) | ||||||||||
| Provision for (benefit from) income taxes | 26,330 | 7,331 | 87,067 | (130 | ) | ||||||||||
| Net income (loss) | 117,718 | 86,482 | 385,502 | (93,766 | ) | ||||||||||
| Less: Dividends on preferred shares | 3,709 | 8,335 | 13,533 | 25,005 | |||||||||||
| Less: Loss on redemption of preferred shares | — | — | 6,327 | — | |||||||||||
| Net income (loss) attributable to shareholders | $ | 114,009 | $ | 78,147 | $ | 365,642 | $ | (118,771 | ) | ||||||
| Earnings (loss) per share: | |||||||||||||||
| Basic | $ | 1.11 | $ | 0.76 | $ | 3.57 | $ | (1.17 | ) | ||||||
| Diluted | $ | 1.10 | $ | 0.76 | $ | 3.52 | $ | (1.17 | ) | ||||||
| Weighted average shares outstanding: | |||||||||||||||
| Basic | 102,569,415 | 102,380,659 | 102,560,285 | 101,199,356 | |||||||||||
| Diluted | 103,966,650 | 103,395,348 | 103,951,713 | 101,199,356 | |||||||||||
__________________________________________
(1) Includes servicing fees of
(2) Includes the profit elimination of
| FTAI AVIATION LTD. | |||||||
| CONSOLIDATED BALANCE SHEETS | |||||||
| (Dollar amounts in thousands, except share and per share data) | |||||||
| (Unaudited) | |||||||
| September 30, 2025 | December 31, 2024 | ||||||
| Assets | |||||||
| Current Assets | |||||||
| Cash and cash equivalents | $ | 509,945 | $ | 115,116 | |||
| Accounts receivable, net (1) | 214,889 | 150,823 | |||||
| Inventory, net | 897,216 | 551,156 | |||||
| Other current assets (2) | 412,779 | 408,923 | |||||
| Total current assets | 2,034,829 | 1,226,018 | |||||
| Leasing equipment, net | 1,669,634 | 2,373,730 | |||||
| Property, plant, and equipment, net | 113,951 | 107,451 | |||||
| Investments | 164,346 | 19,048 | |||||
| Intangible assets, net | 18,682 | 42,205 | |||||
| Goodwill | 83,012 | 61,070 | |||||
| Other non-current assets | 155,746 | 208,430 | |||||
| Total assets | $ | 4,240,200 | $ | 4,037,952 | |||
| Liabilities | |||||||
| Current Liabilities | |||||||
| Accounts payable | $ | 147,350 | $ | 69,119 | |||
| Accrued liabilities | 128,936 | 96,910 | |||||
| Current maintenance deposits | 14,650 | 62,552 | |||||
| Current security deposits | 16,012 | 18,100 | |||||
| Other current liabilities | 41,285 | 100,565 | |||||
| Total current liabilities | 348,233 | 347,246 | |||||
| Long-term debt, net | 3,446,733 | 3,440,478 | |||||
| Non-current maintenance deposits | 49,982 | 44,179 | |||||
| Non-current security deposits | 15,991 | 26,830 | |||||
| Other non-current liabilities | 126,797 | 97,851 | |||||
| Total liabilities | $ | 3,987,736 | $ | 3,956,584 | |||
| Commitments and contingencies | |||||||
| Equity | |||||||
| Ordinary shares ( | $ | 1,026 | $ | 1,026 | |||
| Preferred shares ( | 68 | 117 | |||||
| Additional paid in capital | (26,549 | ) | 153,328 | ||||
| Retained earnings (accumulated deficit) | 277,919 | (73,103 | ) | ||||
| Shareholders' equity | 252,464 | 81,368 | |||||
| Total liabilities and equity | $ | 4,240,200 | $ | 4,037,952 | |||
__________________________________________
(1) Includes accounts receivable from the 2025 Partnership of
(2) Includes receivables from the 2025 Partnership of
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 is not a financial measure in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”). This performance measure provides the CODM with the information necessary to assess operational performance and make resource and allocation decisions. We believe Adjusted EBITDA is a useful metric for investors and analysts for similar purposes of assessing our operational performance.
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.
Reconciliations of forward-looking non-GAAP financial measures to their most directly comparable GAAP financial measures are not included in this press release because the most directly comparable GAAP financial measures are not available on a forward-looking basis without unreasonable effort.
The following table sets forth a reconciliation of net income (loss) attributable to shareholders to Adjusted EBITDA for the three and nine months ended September 30, 2025 and 2024:
| Three Months Ended September 30, | Change | Nine Months Ended September 30, | Change | ||||||||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | |||||||||||||||||
| Net income (loss) attributable to shareholders | $ | 114,009 | $ | 78,147 | $ | 35,862 | $ | 365,642 | $ | (118,771 | ) | $ | 484,413 | ||||||||
| Add: Provision for (benefit from) income taxes | 26,330 | 7,331 | 18,999 | 87,067 | (130 | ) | 87,197 | ||||||||||||||
| Add: Equity-based compensation expense | 5,655 | 1,430 | 4,225 | 16,059 | 2,578 | 13,481 | |||||||||||||||
| Add: Acquisition and transaction expenses | 7,066 | 9,341 | (2,275 | ) | 18,847 | 23,539 | (4,692 | ) | |||||||||||||
| Add: Losses on the modification or extinguishment of debt and preferred shares and capital lease obligations | — | — | — | 6,327 | 13,920 | (7,593 | ) | ||||||||||||||
| Add: Changes in fair value of non-hedge derivative instruments | — | — | — | — | — | — | |||||||||||||||
| Add: Asset impairment charges | — | — | — | — | 962 | (962 | ) | ||||||||||||||
| Add: Incentive allocations | — | — | — | — | 7,456 | (7,456 | ) | ||||||||||||||
| Add: Depreciation and amortization expense (1) | 67,855 | 69,453 | (1,598 | ) | 201,919 | 194,384 | 7,535 | ||||||||||||||
| Add: Interest expense and dividends on preferred shares | 64,493 | 66,272 | (1,779 | ) | 200,322 | 185,845 | 14,477 | ||||||||||||||
| Add: Internalization fee to affiliate | — | — | — | — | 300,000 | (300,000 | ) | ||||||||||||||
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (2) | 11,657 | (382 | ) | 12,039 | 16,513 | (1,547 | ) | 18,060 | |||||||||||||
| Less: Equity in losses (earnings) of unconsolidated entities (3) | 316 | 438 | (122 | ) | 1,048 | 1,799 | (751 | ) | |||||||||||||
| Less: Non-controlling share of Adjusted EBITDA | — | — | — | — | — | — | |||||||||||||||
| Adjusted EBITDA (non-GAAP) | $ | 297,381 | $ | 232,030 | $ | 65,351 | $ | 913,744 | $ | 610,035 | $ | 303,709 | |||||||||
________________________________________________________
(1) Includes the following items for the three months ended September 30, 2025 and 2024: (i) depreciation and amortization expense of
(2) Includes the following items for the three months ended September 30, 2025 and 2024: (i) net loss of
(3) Excludes the profit elimination of
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 nine months ended September 30, 2025 and 2024:
| Three Months Ended September 30, | Change | Nine Months Ended September 30, | Change | ||||||||||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||
| Net income attributable to shareholders | $ | 148,594 | $ | 93,788 | $ | 54,806 | $ | 388,819 | $ | 245,096 | $ | 143,723 | |||||||||||
| Add: Provision for income taxes | 26,815 | 4,408 | 22,407 | 72,017 | 11,865 | 60,152 | |||||||||||||||||
| Add: Equity-based compensation expense | 168 | 156 | 12 | 491 | 154 | 337 | |||||||||||||||||
| Add: Acquisition and transaction expenses | 599 | 2,100 | (1,501 | ) | 3,145 | 2,871 | 274 | ||||||||||||||||
| 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 | 3,930 | 1,306 | 2,624 | 11,218 | 3,177 | 8,041 | |||||||||||||||||
| Add: Interest expense and dividends on preferred shares | — | — | — | — | — | — | |||||||||||||||||
| Add: Internalization fee to affiliate | — | — | — | — | — | — | |||||||||||||||||
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (1) | 1,082 | (382 | ) | 1,464 | 2,134 | (1,424 | ) | 3,558 | |||||||||||||||
| Less: Equity in (earnings) losses of unconsolidated entities | (767 | ) | 438 | (1,205 | ) | (1,594 | ) | 1,592 | (3,186 | ) | |||||||||||||
| Less: Non-controlling share of Adjusted EBITDA | — | — | — | — | — | — | |||||||||||||||||
| Adjusted EBITDA (non-GAAP) | $ | 180,421 | $ | 101,814 | $ | 78,607 | $ | 476,230 | $ | 263,331 | $ | 212,899 | |||||||||||
________________________________________________________
(1) Includes the following items for the three months ended September 30, 2025 and 2024: (i) net income of