Biggest changeAdjusted EBITDA is defined as net income (loss) attributable to shareholders from continuing operations, 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. 32 The following table presents our consolidated results of operations: Year Ended December 31, Change (in thousands) 2024 2023 2022 '24 vs '23 '23 vs '22 Revenues Lease income $ 255,338 $ 207,936 $ 179,314 $ 47,402 $ 28,622 Maintenance revenue 200,809 191,347 148,846 9,462 42,501 Asset sales revenue 192,176 303,141 183,535 (110,965) 119,606 Aerospace products revenue 1,079,821 454,970 178,515 624,851 276,455 Other revenue 6,757 13,502 18,201 (6,745) (4,699) Total revenues 1,734,901 1,170,896 708,411 564,005 462,485 Expenses Cost of sales 825,884 502,132 248,385 323,752 253,747 Operating expenses 115,861 110,163 132,264 5,698 (22,101) General and administrative 14,263 13,700 14,164 563 (464) Acquisition and transaction expenses 32,296 15,194 13,207 17,102 1,987 Management fees and incentive allocation to affiliate 8,449 18,037 3,562 (9,588) 14,475 Internalization fee to affiliate 300,000 — — 300,000 — Depreciation and amortization 218,064 169,877 152,917 48,187 16,960 Asset impairment 962 2,121 137,219 (1,159) (135,098) Gain on sale of assets, net (18,705) — (77,211) (18,705) 77,211 Total expenses 1,497,074 831,224 624,507 665,850 206,717 Other income (expense) Equity in losses of unconsolidated entities (2,200) (1,606) (369) (594) (1,237) Interest expense (221,721) (161,639) (169,194) (60,082) 7,555 Loss on extinguishment of debt (17,101) — (19,859) (17,101) 19,859 Other income 17,364 7,590 207 9,774 7,383 Total other expense (223,658) (155,655) (189,215) (68,003) 33,560 Income (loss) from continuing operations before income taxes 14,169 184,017 (105,311) (169,848) 289,328 Provision for (benefit from) income taxes 5,487 (59,800) 5,300 65,287 (65,100) Net income (loss) from continuing operations 8,682 243,817 (110,611) (235,135) 354,428 Net loss from discontinued operations, net of income taxes — — (101,416) — 101,416 Net income (loss) 8,682 243,817 (212,027) (235,135) 455,844 Less: Net income (loss) attributable to non-controlling interest in consolidated subsidiaries: Discontinued operations — — (18,817) — 18,817 Less: Dividends on preferred shares 32,763 31,795 27,164 968 4,631 Less: Loss on redemption of preferred shares 7,998 — — 7,998 $ — Net (loss) income attributable to shareholders $ (32,079) $ 212,022 $ (220,374) $ (244,101) $ 432,396 The following table sets forth a reconciliation of net (loss) income attributable to shareholders from continuing operations to Adjusted EBITDA: 33 Year Ended December 31, Change (in thousands) 2024 2023 2022 '24 vs '23 '23 vs '22 Net (loss) income attributable to shareholders from continuing operations $ (32,079) $ 212,022 $ (137,775) $ (244,101) $ 349,797 Add: Provision for (benefit from) income taxes 5,487 (59,800) 5,300 65,287 (65,100) Add: Equity-based compensation expense 6,006 1,638 — 4,368 1,638 Add: Acquisition and transaction expenses 32,296 15,194 13,207 17,102 1,987 Add: Losses on the modification or extinguishment of debt and preferred shares and capital lease obligations 25,099 — 19,859 25,099 (19,859) Add: Changes in fair value of non-hedge derivative instruments — — — — — Add: Asset impairment charges 962 2,121 137,219 (1,159) (135,098) Add: Incentive allocations 7,456 17,116 3,489 (9,660) 13,627 Add: Depreciation & amortization expense (1) 262,031 213,641 190,031 48,390 23,610 Add: Interest expense and dividends on preferred shares 254,484 193,434 196,358 61,050 (2,924) Add: Internalization fee to affiliate 300,000 — — 300,000 — Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (2) (1,892) 310 40 (2,202) 270 Less: Equity in losses of unconsolidated entities 2,200 1,606 369 594 1,237 Less: Non-controlling share of Adjusted EBITDA — — — — — Adjusted EBITDA (non-GAAP) $ 862,050 $ 597,282 $ 428,097 $ 264,768 $ 169,185 __________________________________________________ (1) Includes the following items for the years ended December 31, 2024, 2023 and 2022: (i) depreciation and amortization expense of $218,064, $169,877 and $152,917, (ii) lease intangible amortization of $15,597, $15,126 and $13,913 and (iii) amortization for lease incentives of $28,370, $28,638 and $23,201, respectively.
Biggest changeAdjusted EBITDA is defined as net income (loss) attributable to shareholders from continuing operations, 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, 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, if any. 28 Results of Operations The following table presents our consolidated results of operations: Year Ended December 31, Change (in thousands) 2025 2024 2023 '25 vs '24 '24 vs '23 Revenues Aerospace products revenue $ 1,600,456 $ 1,079,821 $ 454,970 $ 520,635 $ 624,851 MRE Contract revenue 335,788 — — 335,788 — Lease income 235,210 255,338 207,936 (20,128) 47,402 Maintenance revenue 218,499 200,809 191,347 17,690 9,462 Asset sales revenue 106,945 192,176 303,141 (85,231) (110,965) Other revenue (1) 10,511 6,757 13,502 3,754 (6,745) Total revenues 2,507,409 1,734,901 1,170,896 772,508 564,005 Expenses Cost of sales 1,349,719 825,884 502,132 523,835 323,752 Operating expenses 152,541 115,861 110,163 36,680 5,698 General and administrative 9,478 14,263 13,700 (4,785) 563 Acquisition and transaction expenses 28,587 32,296 15,194 (3,709) 17,102 Management fees and incentive allocation to affiliate — 8,449 18,037 (8,449) (9,588) Internalization fee to affiliate — 300,000 — (300,000) 300,000 Depreciation and amortization 225,797 218,064 169,877 7,733 48,187 Asset impairment — 962 2,121 (962) (1,159) Gain on sale of assets, net — (18,705) — 18,705 (18,705) Total expenses 1,766,122 1,497,074 831,224 269,048 665,850 Other income (expense) Interest expense (247,751) (221,721) (161,639) (26,030) (60,082) Loss on extinguishment of debt — (17,101) — 17,101 (17,101) Equity in losses of unconsolidated entities (2) (6,818) (2,200) (1,606) (4,618) (594) Gain on sale to the 2025 Partnership 46,380 — — 46,380 — Other income 73,586 17,364 7,590 56,222 9,774 Total other expense (134,603) (223,658) (155,655) 89,055 (68,003) Income before income taxes 606,684 14,169 184,017 592,515 (169,848) Provision for (benefit from) income taxes 105,620 5,487 (59,800) 100,133 65,287 Net income 501,064 8,682 243,817 492,382 (235,135) Less: Dividends on preferred shares 17,243 32,763 31,795 (15,520) 968 Less: Loss on redemption of preferred shares 6,327 7,998 — (1,671) 7,998 Net income (loss) attributable to shareholders $ 477,494 $ (32,079) $ 212,022 $ 509,573 $ (244,101) (1) Includes servicing fees of $10,150 for the year ended December 31, 2025 from the 2025 Partnership.