Bristow Group Reports Record Fiscal 2007 Fourth Quarter and Year-end Financial Results

HOUSTON, May 22 /PRNewswire-FirstCall/ -- Bristow Group Inc. (NYSE: BRS) today reported record financial results for its fiscal 2007 fourth quarter and year ended March 31, 2007.

    Highlights include:
    For the fiscal year ended March 31, 2007:

    -- Bristow's results were the highest ever in the Company's history for
       revenue, operating income, net income and earnings per share;
    -- Total revenue of $897.9 million increased by 16.8 percent over the
       fiscal year ended March 31, 2006, due to increased flight hours,
       improved pricing and the addition of new aircraft;
    -- Operating income of $115.3 million increased by 56.2 percent over the
       fiscal year ended March 31, 2006, primarily due to increases in revenue
       and gains on sales of aircraft, partially offset by higher maintenance
       and salary expense;
    -- Net income of $74.2 million rose 28.3 percent versus net income for the
       fiscal year ended March 31, 2006;
    -- Diluted earnings per share increased 11.8 percent to $2.74 compared to
       the prior year.  Diluted earnings per share for the fiscal year ended
       March 31, 2007 assumes the conversion of the Company's Mandatory
       Convertible Preferred Stock, which adds approximately 3.4 million
       shares to the weighted average diluted shares outstanding for fiscal
       year 2007.


    For the quarter ended March 31, 2007:

    -- Bristow achieved record quarterly revenue of $228.7 million, an
       increase of 13.6 percent over the fourth quarter of fiscal year 2006.
       Revenue gains occurred in most of our business units, driven by a
       favorable change in mix of aircraft operating, improved pricing and the
       addition of new aircraft;
    -- Operating income of $32.4 million increased by 71.2 percent over the
       fourth quarter of fiscal year 2006, primarily due to increases in
       revenue and gains on sales of aircraft, partially offset by higher
       maintenance and salary expense;
    -- Net income of $27.4 million increased 54.0 percent versus net income
       for the fourth quarter of fiscal year 2006;
    -- Diluted earnings per share increased 21.3 percent to $0.91 compared to
       the fourth quarter of fiscal year 2006, primarily due to the higher
       level of operating income.  Diluted earnings per share for the fourth
       quarter of fiscal year 2007 assumes the conversion of the Company's
       Mandatory Convertible Preferred Stock, which adds approximately
       6.5 million shares to the weighted average diluted shares calculation
       for the fourth quarter of fiscal year 2007.


    Capital and Liquidity:

    -- The March 31, 2007 consolidated balance sheet reflects $871.7 million
       in stockholders' investment and $259.1 million of indebtedness, or
       22.9 percent leverage;
    -- We had $184.2 million in cash and an undrawn $100 million revolving
       credit facility;
    -- We generated $104.4 million in cash from operations and spent
       $304.8 million on capital expenditures, primarily for aircraft, during
       the fiscal year ended March 31, 2007;
    -- Aircraft purchase commitments totaled $331.6 million, with options
       totaling $739.7 million as of March 31, 2007.

William E. Chiles, president and chief executive officer of Bristow Group Inc., said, "We are very pleased with our latest fiscal year and quarterly results. This record performance is the result of our strategic efforts over the past year to improve our position, take advantage of expanding business opportunities and to improve our financial performance. I am further encouraged that the Company is still at an early stage of our growth plans, which call for an expansion of our fleet capacity as well as improvements in margins and operating efficiencies. Based on continued robust demand for our services and the limited supply of aircraft, we ordered additional large aircraft during the fourth quarter of fiscal year 2007. We expect to realize the earnings power of our investments in these and other new aircraft throughout fiscal 2008 and 2009, as we place these new aircraft into service."

CONFERENCE CALL

Management will conduct a conference call starting at 10:00 a.m. EDT (9:00 a.m. CDT) on Wednesday, May 23, 2007, to review financial results for the fiscal quarter and year ended March 31, 2007. The conference call can be accessed as follows:

    Via Webcast:

    -- Visit Bristow Group's investor relations Web page at
       http://www.bristowgroup.com
    -- Live: Click on the link for "Q4 2007 Bristow Group Inc. Earnings
       Conference Call"
    -- Replay: A replay via webcast will be available approximately one hour
       after the call's completion

    Via Telephone within the U.S.:

    -- Live: Dial toll free (800) 218-0204
    -- Replay: A telephone replay will be available through June 6, 2007, by
       dialing toll free (800) 405-2236, passcode: 11089243

    Via Telephone outside the U.S.:

    -- Live: Dial (303) 262-2130
    -- Replay: A telephone replay will be available through June 6, 2007 by
       dialing (303) 590-3000, passcode: 11089243

ABOUT BRISTOW GROUP INC.

Bristow Group Inc. is the leading provider of helicopter services to the worldwide offshore energy industry based on the number of aircraft operated. Through its subsidiaries, affiliates and joint ventures, the Company has major transportation operations in the U.S. Gulf of Mexico and the North Sea, and in most of the other major offshore oil and gas producing regions of the world, including Alaska, Australia, Mexico, Nigeria, Russia and Trinidad. Additionally, the Company is a leading provider of production management services for oil and gas production facilities in the U.S. Gulf of Mexico. The Company's common stock trades on the New York Stock Exchange under the symbol BRS. For more information, visit the Company's website at http://www.bristowgroup.com.

FORWARD-LOOKING STATEMENTS DISCLOSURE

Statements contained in this news release that state the Company's or management's intentions, hopes, beliefs, expectations or predictions of the future are forward-looking statements. These forward-looking statements include statements regarding customer demand, future results, the addition of new aircraft to our fleet, future investments and earnings power of aircraft. It is important to note that the Company's actual results could differ materially from those projected in such forward-looking statements. Additional information concerning factors that could cause actual results to differ materially from those in the forward-looking statements is contained from time to time in the Company's SEC filings, including but not limited to the Company's annual report on Form 10-K for the fiscal year ended March 31, 2007. Bristow Group Inc. disclaims any intention or obligation to revise any forward-looking statements, including financial estimates, whether as a result of new information, future events or otherwise.

                          (financial tables follow)



                     BRISTOW GROUP INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF INCOME
                   (In thousands, except per share amounts)

                                Three Months Ended      Twelve Months Ended
                                     March 31,                March 31,
                              --------------------     --------------------
                                2007         2006        2007        2006
                              --------    --------     --------    --------
                                   (Unaudited)
    Gross revenue:
      Operating revenue
       from non-affiliates    $189,316    $170,591     $753,744    $636,887
      Operating revenue
       from affiliates          13,759       9,604       48,170      51,832
      Reimbursable revenue
       from non-affiliates      23,136      19,770       90,020      75,861
      Reimbursable revenue
       from affiliates           2,537       1,366        5,927       4,360
                              --------    --------     --------    --------
                               228,748     201,331      897,861     768,940
                              --------    --------     --------    --------
    Operating expenses:

      Direct cost              147,971     137,336      586,506     512,518
      Reimbursable expense      25,420      20,411       94,685      78,525
      Depreciation and
       amortization             10,563      10,096       42,643      42,256
      General and
       administrative           17,302      15,943       69,342      61,948
      Gain on disposal
       of assets                (4,911)     (1,378)     (10,618)       (102)
                              --------    --------     --------    --------
                               196,345     182,408      782,558     695,145
                              --------    --------     --------    --------
        Operating income        32,403      18,923      115,303      73,795
    Earnings from
     unconsolidated
     affiliates, net of
      losses                     6,030       4,988       11,423       6,758
    Interest income              2,750       1,280        8,950       4,159
    Interest expense            (2,294)     (3,401)     (10,940)    (14,689)
    Other income
    (expense), net               2,320         304       (8,998)      4,612
                              --------    --------     --------    --------
        Income before
         provision for
         income taxes and
         minority interest      41,209      22,094      115,738      74,635

    Provision for income
     taxes                     (13,642)     (4,154)     (40,366)    (16,607)
    Minority interest             (150)       (135)      (1,200)       (219)
                              --------    --------     --------    --------
      Net income                27,417      17,805       74,172      57,809
      Preferred stock
       dividends                (3,162)         --       (6,633)         --
                              --------    --------     --------    --------
      Net income available
       to common
       stockholders            $24,255     $17,805      $67,539     $57,809
                              --------    --------     --------    --------

    Earnings per common share:
      Basic                      $1.03       $0.76        $2.87       $2.48
                              --------    --------     --------    --------
      Diluted                    $0.91       $0.75        $2.74       $2.45
                              --------    --------     --------    --------

    Weighted average
     common shares
     outstanding:
      Basic                     23,560      23,361       23,496      23,341
                              --------    --------     --------    --------
      Diluted                   30,179      23,594       27,055      23,604
                              --------    --------     --------    --------



                     BRISTOW GROUP INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                                (In thousands)

                                                   March 31,        March 31,
                                                     2007             2006
                                                  ---------        ---------
                       ASSETS
    Current assets:

      Cash and cash equivalents                    $184,188         $122,482
      Accounts receivable from non-affiliates,
       net of allowance for doubtful
       accounts of $2.0 million and $4.6
       million, respectively                        158,770          144,521
      Accounts receivable from affiliates, net
       of allowance for doubtful accounts of
       $3.2 million and $4.6 million,
       respectively                                  17,199           15,884
      Inventories                                   157,870          147,860
      Prepaid expenses and other                     17,947           16,519
                                                  ---------        ---------
        Total current assets                        535,974          447,266
    Investments in unconsolidated affiliates         46,828           39,912
    Property and equipment - at cost
      Land and buildings                             51,850           40,672
      Aircraft and equipment                      1,141,578          838,314
                                                  ---------        ---------

                                                  1,193,428          878,986
      Less: accumulated depreciation and
       amortization                                (301,520)        (263,072)
                                                  ---------        ---------
                                                    891,908          615,914
    Goodwill                                         20,368           26,837
    Prepaid pension costs                                --           37,207
    Other assets                                     10,725            9,277
                                                  ---------        ---------
                                                 $1,505,803       $1,176,413
                                                  ---------        ---------
      LIABILITIES AND STOCKHOLDERS' INVESTMENT
    Current liabilities:
      Accounts payable                              $42,343          $41,227
      Accrued wages, benefits and related taxes      38,281           45,958
      Income taxes payable                            4,377            6,537
      Other accrued taxes                             9,084            6,471
      Deferred revenues                              16,283            9,994
      Accrued maintenance and repairs                12,309           10,865
      Other accrued liabilities                      22,828           20,218
      Deferred taxes                                 17,611            5,025
      Short-term borrowings and current
       maturities of long-term debt                   4,852           17,634
                                                  ---------        ---------
        Total current liabilities                   167,968          163,929
    Long-term debt, less current maturities         254,230          247,662
    Accrued pension liabilities                     113,069          136,521
    Other liabilities and deferred credits           17,345           18,016
    Deferred taxes                                   76,089           68,281
    Minority interest                                 5,445            4,307
    Commitments and contingencies
    Stockholders' investment:
      5.50% mandatory convertible preferred stock,
       $.01 par value, authorized and outstanding
       4,600,000 shares; entitled on liquidation
       to $230 million; net of offering costs of
       $7.4 million                                 222,554               --
      Common Stock, $0.01 par value, authorized
       35,000,000 shares; outstanding: 23,585,370
       shares as of March 31, 2007 and 23,385,473
       shares as of March 31, 2006 (exclusive of
       1,281,050 treasury shares)                       236              234
      Additional paid-in capital                    169,353          158,762
      Retained earnings                             515,589          447,524
      Accumulated other comprehensive loss          (36,075)         (68,823)
                                                  ---------        ---------
                                                    871,657          537,697
                                                  ---------        ---------
                                                 $1,505,803       $1,176,413
                                                  ---------        ---------



                     BRISTOW GROUP INC. AND SUBSIDIARIES
            CORPORATE ITEMS AFFECTING THE COMPARABILITY OF RESULTS
                   (In thousands, except per share amounts)
                                 (Unaudited)

                                   Three Months Ended March 31,
                    ----------------------------------------------------------
                              2007                             2006
                   ---------------------------      --------------------------
                                        Diluted                        Diluted
                                        Earnings                      Earnings
                    Pre-tax     Net       Per      Pre-tax     Net       Per
                    Earnings   Income    Share    Earnings    Income    Share
                   ----------  -------  -------  ----------  -------  --------
    Investigations:
      SEC(1)            $-         $-       $-      $(284)    $(185)   $(0.01)
      DOJ(2)          (380)      (247)   (0.01)    (1,188)     (772)    (0.03)
    Brazilian
     joint
     venture(3)      2,450      1,593     0.05          -         -         -
    Resolution of
     tax
     contingencies(4)    -      1,113     0.04          -      2,800     0.12
    Preferred
     Stock(5)        1,683      1,094    (0.21)         -          -        -
                   -------     ------   ------    -------    -------  -------
    Total           $3,753     $3,553   $(0.13)   $(1,472)    $1,843    $0.08
                   -------     ------   ------    -------    -------  -------

                                  Twelve Months Ended March 31,
                    ----------------------------------------------------------
                              2007                             2006
                   ---------------------------      --------------------------
                                        Diluted                        Diluted
                                       Earnings                       Earnings
                    Pre-tax     Net       Per      Pre-tax     Net       Per
                    Earnings   Income    Share    Earnings    Income    Share
                   ----------  -------  -------  ----------  -------  --------
    Investigations:
    SEC(1)         $(3,109)   $(2,021)  $(0.07)   $(10,492)  $(6,820) $(0.29)
    DOJ(2)          (1,923)    (1,250)   (0.05)     (2,583)   (1,679)  (0.07)
    Acquisitions
     and
     divestitures:
      Brazilian
       joint
       venture(3)    2,450      1,593     0.06      (1,040)     (676)  (0.03)
      Expense of
       previously
       deferred
       acquisition
       costs(6)     (1,889)    (1,228)   (0.05)          -         -       -
      Turbo asset
       sale(7)         120     (2,424)   (0.09)          -         -       -
    Resolution of
     tax
     contingencies(4)    -      3,413     0.13           -    11,400    0.48
    Foreign
     currency
     transaction
     gains
     (losses) (8)   (9,763)    (6,346)   (0.23)      5,404     3,513    0.15
    Preferred
     Stock (5)       4,288      2,787    (0.30)          -         -       -
                   -------     ------   ------    -------    -------  -------
    Total          $(9,826)   $(5,476)  $(0.60)    $(8,711)   $5,738   $0.24
                   -------     ------   ------    -------    -------  -------

    (1)  Represents costs incurred in conjunction with the SEC investigation
         regarding findings resulting from the internal review initiated by
         the Audit Committee of our board of directors in fiscal year 2005 of
         certain payments made by two of our affiliated entities in a foreign
         country.  The costs incurred for the twelve months ended
         March 31, 2007, consist primarily of $3.0 million (pre-tax) recorded
         for costs and fees we currently expect to incur in connection with
         the resolution of the SEC investigation, a substantial portion of
         which relates to legal fees.  There can be no assurance that these
         amounts currently recorded will be sufficient to resolve such matters
         or that such matters can ultimately be resolved until final action by
         the SEC.  These costs are included in general & administrative costs
         in our consolidated statements of income.

    (2)  Represents legal and other professional fees incurred in connection
         with a document subpoena received from the Antitrust Division of the
         DOJ in June 2005, which related to a grand jury investigation of
         potential antitrust violations among providers of helicopter
         transportation services in the U.S. Gulf of Mexico focusing on
         activities during the period from January 1, 2000 to June 13, 2005.
         These costs are included in general & administrative costs in our
         consolidated statements of income.

    (3)  Represents a gain on the sale of our investment in a Brazilian joint
         venture in March 2007.  We had previously recorded an impairment
         charge during the three months ended December 31, 2005 to reduce the
         recorded value of our 50 percent investment in this joint venture, as
         we expected at that time that our investment would not be
         recoverable.  These amounts are included in other income (expense),
         net in our consolidated statements of income.

    (4)  Represents the resolution of tax contingencies resulting from our
         evaluation of the need for certain tax reserves in light of the
         expiration of the related statutes of limitations in the applicable
         periods.  These amounts represent a direct reduction in our provision
         for income taxes in our consolidated statements of income.

    (5)  Represents the effect of the preferred stock offering completed in
         September and October 2006.  The net income effect results from
         interest income earned on cash proceeds generated from the offering.
         Diluted earnings per share for the three and twelve months ended
         March 31, 2007 was reduced by the effect of the inclusion of weighted
         average shares resulting from the assumed conversion of the preferred
         stock at the conversion rate that results in the most dilution,
         partially offset by the impact of higher interest income.

    (6)  Represents expense recorded in December 2006 for acquisition costs
         previously deferred in connection with an acquisition we were
         evaluating as we determined that the acquisition is no longer
         probable.  This expense is included within other income (expense),
         net in our consolidated statements of income.

    (7)  On November 30, 2006, we completed a sale of the assets of our
         aircraft engine overhaul business, Turbo, to Timken Alcor Aerospace
         Technologies, Inc. for approximately $14.6 million, including
         estimated post-closing adjustments.  The sale was effective
         November 30, 2006 and resulted in a pre-tax gain of $0.1 million,
         which is included in gain on disposition of assets in our
         consolidated statements of income.  However, the transaction resulted
         in additional tax expense of $2.5 million related to non-deductible
         goodwill recorded at the time we acquired Turbo in 2001.

    (8)  Represents foreign currency transaction gains and losses resulting
         from changes in exchange rates during the applicable periods,
         primarily related to the British pound sterling.  These gains and
         losses arose primarily from U.S. dollar-denominated transactions
         entered into by Bristow Aviation Holdings, Ltd., one of our
         consolidated subsidiaries (whose functional currency is the British
         pound sterling).  The effects of these foreign currency transaction
         gains and losses were offset to a large extent by corresponding
         charges or benefits in the cumulative translation adjustment in
         stockholders' investment with no overall economic effect.  These
         amounts are included in other income (expense), net in our
         consolidated statements of income.



                     BRISTOW GROUP INC. AND SUBSIDIARIES
                           SELECTED OPERATING DATA
             (In thousands, except flight hours and percentages)

Beginning with our reporting for the three and twelve months ended March 31, 2007, we have made changes to the manner in which intercompany lease charges and depreciation are presented within our segments. Intercompany lease revenues and expenses have been eliminated from our segment reporting, and depreciation expense of aircraft is presented in the segment that operates the aircraft. Intercompany lease revenue was previously included in gross revenue for the segment leasing the aircraft to other segments with the related lease and operating expenses being included in the segment operating the aircraft during the period. Also, depreciation expense associated with aircraft was previously included within operating expense of the segment leasing the aircraft to other segments versus the segment operating the aircraft. Amounts presented for prior periods presented herein have been reclassified to conform to current period presentation. In addition to selected operating data for the three and twelve months ended March 31, 2007 and the same periods in the prior year, we have presented in the tables below selected operating data for the last eight quarters based on the new segment presentation.

                                    Three Months Ended   Twelve Months Ended
                                         March 31,            March 31,
                                   --------------------  -------------------
                                       2007       2006       2007      2006
                                   ---------   --------  --------   --------
                                        (Unaudited)
    Flight hours (excludes
     unconsolidated affiliates)
     (Unaudited):
      Helicopter Services:
        North America                 34,304    34,694    152,803    150,240
        South and Central America      9,528     9,271     38,417     38,469
        Europe                        10,605     9,325     42,377     38,648
        West Africa                    8,329     8,349     36,124     34,185
        Southeast Asia                 3,340     3,275     12,668     12,119
        Other International            2,199     1,691      9,318      6,711
                                   ---------   --------  --------   --------
          Consolidated total          68,305    66,605    291,707    280,372
                                   ---------   --------  --------   --------

    Gross revenue:
      Helicopter Services:
        North America                $56,311   $54,766   $239,978   $216,482
        South and Central America     13,498    12,407     52,820     42,869
        Europe                        79,368    61,628    297,934    245,294
        West Africa                   33,133    27,535    131,141    107,411
        Southeast Asia                20,557    16,883     73,404     61,168
        Other International           13,404    10,583     46,005     35,339
        EH Centralized Operations      3,468     4,052     13,896     10,749
        Intrasegment eliminations     (3,563)   (2,640)   (12,058)   (10,104)
                                   ---------   --------  --------   --------
      Total Helicopter Services      216,176   185,214    843,120    709,208
      Production Management Services  14,216    18,006     64,814     68,170
      Corporate                          500       653        475        693
      Intersegment eliminations       (2,144)   (2,542)   (10,548)    (9,131)
                                   ---------   --------  --------   --------
          Consolidated total        $228,748  $201,331   $897,861   $768,940
                                   ---------   --------  --------   --------

    Operating income:
      Helicopter Services:
        North America                 $6,963    $2,736    $29,210    $30,717
        South and Central America      4,484     3,526     15,825      6,662
        Europe                        15,642    14,689     52,819     48,692
        West Africa                    5,779     1,462     18,798     11,981
        Southeast Asia                 4,695     3,401     13,370      9,851
        Other International            2,380     3,669      9,309      9,062
        EH Centralized Operations     (6,964)   (8,922)   (13,580)   (25,012)
                                   ---------   --------  --------   --------
      Total Helicopter Services       32,979    20,561    125,751     91,953
      Production Management Services     626     1,651      4,172      5,327
      Gain on disposal of assets       4,911     1,378     10,618        102
      Corporate                       (6,113)   (4,667)   (25,238)   (23,587)
                                   ---------   --------  --------   --------
          Consolidated total         $32,403   $18,923   $115,303    $73,795
                                   ---------   --------  --------   --------

    Operating margin (Unaudited):
      Helicopter Services:
        North America                   12.4%      5.0%      12.2%      14.2%
        South and Central America       33.2%     28.4%      30.0%      15.5%
        Europe                          19.7%     23.8%      17.7%      19.9%
        West Africa                     17.4%      5.3%      14.3%      11.2%
        Southeast Asia                  22.8%     20.1%      18.2%      16.1%
        Other International             17.8%     34.7%      20.2%      25.6%
      Total Helicopter Services         15.3%     11.1%      14.9%      13.0%
      Production Management Services     4.4%      9.2%       6.4%       7.8%
          Consolidated total            14.2%      9.4%      12.8%       9.6%



                            Prior
                           Segment
                           Classifi-
                            cation        New Segment Classification
                          ---------  ----------------------------------------
                                          Three Months Ended
                          ---------------------------------------------------
                            March    March    December     September   June
                             31,      31,        31,           30,      30,
                            2007     2007       2006          2006     2006
                           ------   ------    -------      --------  --------
                                             (Unaudited)
    Flight hours (excludes
     unconsolidated
     affiliates):
      Helicopter Services:
        North America     34,304    34,304     34,742        41,148    42,609
        South and Central
         America           9,528     9,528      9,973         9,631     9,285
        Europe            10,605    10,605     10,917        10,685    10,170
        West Africa        8,329     8,329      9,733         9,179     8,883
        Southeast Asia     3,340     3,340      3,059         3,063     3,206
        Other
         International     2,199     2,199      2,641         2,426     2,052
                        --------  --------    -------     ---------  --------
          Consolidated
           total          68,305    68,305     71,065        76,132    76,205
                        --------  --------    -------     ---------  --------

    Gross revenue:
      Helicopter Services:
        North America    $61,452   $56,311    $57,795       $62,504   $63,368
        South and
         Central America  13,814    13,498     13,173        13,137    13,012
        Europe            78,779    79,368     73,879        72,706    71,981
        West Africa       33,133    33,133     35,062        31,210    31,736
        Southeast Asia    20,557    20,557     18,181        17,626    17,040
        Other
         International    13,404    13,404     11,462        12,184     8,955
        EH Centralized
         Operations       17,001     3,468      3,816         3,538     3,074
        Intrasegment
         eliminations    (21,964)   (3,563)    (2,359)       (3,276)   (2,860)
                        --------  --------    -------     ---------  --------
      Total Helicopter
       Services          216,176   216,176    211,009       209,629   206,306
      Production
       Management
       Services           14,216    14,216     15,130        17,784    17,684
      Corporate              500       500         --            --       (25)
      Intersegment
       eliminations       (2,144)   (2,144)    (2,297)       (3,204)   (2,903)
                        --------  --------    -------     ---------  --------
          Consolidated
           total        $228,748  $228,748   $223,842      $224,209  $221,062
                        --------  --------    -------     ---------  --------

    Operating income:
      Helicopter
       Services:
        North America    $10,290    $6,963     $5,907        $7,107    $9,233
        South and Central
         America           3,437     4,484      3,747         3,624     3,970
        Europe             8,642    15,642      9,554        13,527    14,096
        West Africa        3,107     5,779      5,838         2,848     4,333
        Southeast Asia     2,868     4,695      3,030         3,210     2,435
        Other
         International     1,651     2,380      1,642         3,771     1,516
        EH Centralized
         Operations        2,984    (6,964)    (2,265)       (2,584)   (1,767)
                        --------  --------    -------     ---------  --------
      Total Helicopter
       Services           32,979    32,979     27,453        31,503    33,816
      Production Management
       Services              626       626        739         1,394     1,413
      Gain on disposal
       of assets           4,911     4,911      1,042         3,667       998
      Corporate           (6,113)   (6,113)    (8,255)       (5,703)   (5,167)
                        --------  --------    -------     ---------  --------
          Consolidated
           total         $32,403   $32,403    $20,979       $30,861   $31,060
                        --------  --------    -------     ---------  --------

    Operating margin:
      Helicopter Services:
        North America       16.7%     12.4%      10.2%         11.4%     14.6%
        South and Central
         America            24.9%     33.2%      28.4%         27.6%     30.5%
        Europe              11.0%     19.7%      12.9%         18.6%     19.6%
        West Africa          9.4%     17.4%      16.7%          9.1%     13.7%
        Southeast Asia      14.0%     22.8%      16.7%         18.2%     14.3%
        Other International 12.3%     17.8%      14.3%         31.0%     16.9%
      Total Helicopter
       Services             15.3%     15.3%      13.0%         15.0%     16.4%
      Production Management
       Services              4.4%      4.4%       4.9%          7.8%      8.0%
          Consolidated
           total            14.2%     14.2%       9.4%         13.8%     14.1%





                                      New Segment Classification
                          ---------------------------------------------------
                                          Three Months Ended
                          ---------------------------------------------------
                           March 31,  December 31,  September 30,  June 30,
                             2006         2005         2005         2005
                          --------    -----------   ------------- ---------
                                             (Unaudited)
    Flight hours (excludes
     unconsolidated
     affiliates):
      Helicopter Services:
        North America       34,694       38,151       39,663       37,732
        South and Central
         America             9,271        9,569       10,113        9,516
        Europe               9,325        9,329       10,263        9,731
        West Africa          8,349        8,867        8,625        8,344
        Southeast Asia       3,275        3,117        3,005        2,722
        Other International  1,691        1,728        1,689        1,603
                          --------     --------     --------     --------
          Consolidated
           total            66,605       70,761       73,358       69,648
                          --------     --------     --------     --------

    Gross revenue:
      Helicopter Services:
        North America      $54,766      $53,984      $58,246      $49,486
        South and Central
         America            12,407       10,978        9,897        9,587
        Europe              61,628       60,586       63,312       59,768
        West Africa         27,535       27,427       26,539       25,910
        Southeast Asia      16,883       15,789       14,688       13,808
        Other International 10,583        9,087        8,081        7,588
        EH Centralized
         Operations          4,052        3,103        1,656        1,938
        Intrasegment
         eliminations       (2,640)      (2,356)      (2,976)      (2,132)
                          --------     --------     --------     --------
      Total Helicopter
       Services            185,214      178,598      179,443      165,953
      Production Management
       Services             18,006       16,253       16,942       16,969
      Corporate                653            8           16           16
      Intersegment
       eliminations         (2,542)      (2,592)      (1,996)      (2,001)
                          --------     --------     --------     --------
          Consolidated
           total          $201,331     $192,267     $194,405     $180,937
                          --------     --------     --------     --------

    Operating income:
      Helicopter Services:
        North America       $2,736       $7,162      $12,814       $8,005
        South and Central
         America             3,526        1,803          560          773
        Europe              14,689        8,351       14,460       11,192
        West Africa          1,462        3,364        3,589        3,566
        Southeast Asia       3,401        3,071        1,584        1,795
        Other International  3,669        2,682        1,273        1,438
        EH Centralized
         Operations         (8,922)      (3,628)      (5,527)      (6,935)
                          --------     --------     --------     --------
      Total Helicopter
       Services             20,561       22,805       28,753       19,834
      Production Management
       Services              1,651        1,117        1,239        1,320
      Gain on disposal of
       assets                1,378         (373)      (1,495)         592
      Corporate             (4,667)      (5,817)      (6,402)      (6,701)
                          --------     --------     --------     --------
          Consolidated
           total           $18,923      $17,732      $22,095      $15,045
                          --------     --------     --------     --------

    Operating margin:
      Helicopter Services:
        North America          5.0%        13.3%        22.0%        16.2%
        South and Central
         America              28.4%        16.4%         5.7%         8.1%
        Europe                23.8%        13.8%        22.8%        18.7%
        West Africa            5.3%        12.3%        13.5%        13.8%
        Southeast Asia        20.1%        19.5%        10.8%        13.0%
        Other International   34.7%        29.5%        15.8%        19.0%
      Total Helicopter
       Services               11.1%        12.8%        16.0%        12.0%
      Production Management
       Services                9.2%         6.9%         7.3%         7.8%
          Consolidated total   9.4%         9.2%        11.4%         8.3%

    Contact:
    Joe Baj, VP & Treasurer
    (713) 267-7605
    Linda McNeill, Treasury Manager
    (713) 267-7622

SOURCE Bristow Group Inc.