Doric Nimrod 3 Regulatory News (DNA3)

QUARTERLY FACT SHEET

31 December 2016

DORIC NIMROD AIR THREE LIMITED

LSE: DNA3

The Company

Doric Nimrod Air Three Limited ("the Company") is a Guernsey domiciled company, which was listed on the Specialist Fund Segment (SFS) of the London Stock Exchange's Main Market on 2 July 2013 with the admission of 220 million Ordinary Shares ("the Equity") at an issue price of 100p per share. The market capitalisation of the Company was GBP 220.6 million as of 31 December 2016.

Investment Strategy

The Company's investment objective is to obtain income returns and a capital return for its shareholders by acquiring, leasing and then selling aircraft.

The Company acquired four Airbus A380 aircraft by the end of November 2013. Since delivery, each of the four aircraft has been leased to Emirates Airline ("Emirates") - the national carrier owned by the Investment Corporation of Dubai, based in Dubai, United Arab Emirates - for an initial term of 12 years with fixed lease rentals for the duration. In order to complete the purchase of the aircraft, DNA Alpha Ltd ("DNA Alpha"), a wholly owned subsidiary of the Company, issued two tranches of enhanced equipment trust certificates ("the Certificates" or "EETC") - a form of debt security - in July 2013 in the aggregate face amount of USD 630 million. DNA Alpha used the proceeds from both the Equity and the Certificates to finance the acquisition of the four new Airbus A380 aircraft.

The Company receives income from the leases and its directors are targeting a gross distribution to the shareholders of 2.0625p per share per quarter (amounting to a yearly distribution of 8.25% based on the initial placing price of 100p per share).

The total return for a shareholder investing today (31 December 2016) at the current share price consists of future income distributions during the remaining lease duration and a return of capital at dissolution of the Company. The latter payment is subject to the future value and the respective sales proceeds of the aircraft, quoted in US dollars and the USD/GBP exchange rate at that point in time. Since launch three independent appraisers provide the Company with their future values for the aircraft at the end of each financial year. The latest appraisals available are dated the end of March 2016. The table below summarizes the total return components, calculated on different exchange rates and using the average value of the aircraft as provided by the three independent external appraisers. Regarding the following two tables, there is no guarantee that the aircraft will be sold at such a sale price or that such capital returns would be generated. It is also assumed that the lessee will honour all its contractual obligations during the entire anticipated lease term.

The contracted lease rentals are calculated to satisfy interest and principal in US dollars and distributions and Company running costs in sterling. The Company is therefore insulated from foreign currency market volatility during the term of the leases.

I. Implied Future Total Return Components Based on Appraisals1

II. Company Facts (31 December 2016)

1 See final sentences in the fourth paragraph of Investment Strategy

2 Based on the latest appraisal and the current FX rate

Asset Manager's Comment

1. The Assets

In November 2013, the Company completed the purchase of all four Airbus A380 aircraft bearing manufacturer's serial numbers (MSN) 132, 133, 134 and 136. All four aircraft are leased to Emirates for an initial term of 12 years from the point of delivery with fixed lease rentals for the duration.

The A380s owned by the Company recently visited Auckland, Bangkok, Brisbane, Los Angeles, Milan, New York JFK, Perth, Port Louis, San Francisco, Sydney, and Zurich. Aircraft utilisation for the period from delivery of each Airbus A380 until the end of November 2016 was as follows:

Maintenance Status

Emirates maintains its A380 aircraft fleet based on a maintenance programme according to which minor maintenance checks are performed every 1,500 flight hours, and more significant maintenance checks (C checks) at 24 month or 12,000 flight hour intervals, whichever occurs first. Emirates bears all costs (including for maintenance, repairs and insurance) relating to the aircraft during the lifetime of the leases.

Inspections

The asset manager undertook records audits in November 2016 for MSN 132 and in December 2016 for MSNs 133, 134, 136. The technical documentation of MSN 132 was found to be in good order. The lessee was again very helpful in the responses given to the asset manager's technical staff. Final reports for the other three aircraft were not available at the editorial deadline.

2. Market Overview

Between January and October 2016 passenger demand, measured in revenue passenger kilometres (RPKs), increased by 6.0% compared to the same period the year before. Adjusted for the extra day as 2016 is a leap year, traffic grew by 5.7%. Growth remains broadly in line with its ten-year-average, driven by a range of competing factors. The impact of terrorist attacks and political instability in parts of the world has eased and global business confidence has picked up over the last few months. However, the International Air Transport Association (IATA) expects that lower oil prices and airfares, the key driver of demand in recent years, might be a thing of the past as OPEC recently agreed on restricting oil supplies. In the latest report on the economic performance of the airline industry released in December, IATA expects an RPK growth of 5.9% in 2016 and 5.1% in the coming year.

During the first ten months of 2016 passenger load factors averaged 80.5%, down by 0.2 percentage points compared to the same period the year before. With minus 2.1 percentage points, the Middle East recorded the strongest decline in load factors as the added capacity outstripped brisk demand significantly. IATA estimates an average worldwide passenger load factor of 80.2% for this year and 79.8% for 2017.

A regional breakdown reveals that Middle East airlines, including Emirates, continued to outperform the overall market demand again this year. Between January and October RPKs increased by 11.0% compared to the previous period. Asia/Pacific-based operators ranked second with 8.9%, followed by Africa with 6.6%. Europe grew by 3.8%. Latin American and North American market participants recorded RPK growth of 3.6% and 3.2% respectively.

Fuel is the single largest operating cost of airlines and has a significant impact on the industry's profitability. According to its latest report released in December, IATA expects an average fuel price of USD 52.1 per barrel in 2016. This would be 22% lower compared to the previous year. Jet fuel prices have started to rise with oil prices and IATA forecasts an average price of USD 64.9 per barrel of jet fuel for 2017. Fuel costs in 2017 are set to represent 18.7% of average operating costs, a 0.5 percentage point reduction from 2016. This is significantly below the recent peak of 33.2% in 2012-13. Slower GDP growth and rising costs have led to a downward revision of IATA's 2016 airline industry profitability to USD 35.6 billion. This will still be the highest absolute profit generated by the airline industry and the highest net profit margin (5.1%) to date. For 2017 Alexandre de Juniac, IATA's Director General and CEO, expects a "very soft landing" with an industry net profit of USD 29.8 billion.

© International Air Transport Association, 2016. Air Passenger Market Analysis October 2016 / Economic Performance of the Airline Industry, 2016 End-Year Report / Press Release No. 76: Another Strong Year for Airline Profits in 2017. All Rights Reserved. Available on the IATA Economics page.

3. Lessee - Emirates Key Financials

In the first half of the 2016/17 financial year ending on 31 March 2017 Emirates made a net profit of USD 214 million - a decrease of 75% compared to the same period in the previous year. The net profit margin was 1.9%. Revenue for the period reduced slightly by 1% to USD 11.4 billion. During the report period Emirates experienced an unfavourable currency environment. The US dollar continued to strengthen against most other major, revenue-generating currencies and increased competition resulted in lower average fares. Referring to the macroeconomic situation Emirates Group Chairman and Chief Executive, His Highness (HH) Sheikh Ahmed bin Saeed Al Maktoum, said: "The bleak global economic outlook appears to be the new norm, with no immediate resolution in sight."

Emirates' operating costs significantly benefited from the lower oil price. Fuel costs were on average 10% lower compared to the same period last year. The share of operating costs, compared with the first six months of last year, decreased from 28% to 24%. Emirates' total operating costs increased by 5% against the overall capacity increase of 9%.

As of 30 September 2016, the balance sheet total amounted to USD 30.9 billion, a decrease of 5% compared to the beginning of the financial year. Total equity increased by 4.6% to USD 9.2 billion with an equity ratio of 29.9%. The current ratio stood at 0.77, meaning the airline would be able to meet about three-quarters of its current liabilities by liquidating all its current assets. Significant items on the liabilities side of the balance sheet included current and non-current borrowings and lease liabilities in the amount of USD 12.4 billion. As of 30 September 2016, the carrier's cash balance was USD 3.2 billion, down by USD 2.2 billion compared to the beginning of the financial year. This also included the repayment of two bonds in the total amount of more than USD 1.1 billion.

During the first half of the 2016/17 financial year Emirates continued to increase its capacity for passengers (measured in ASK) by 12%. At the same time the airline recorded 8% more RPKs than in the same period the previous year. As a result, the passenger load factor dropped by 3 percentage points to 75.3%. This key indicator is almost identical to the average passenger load factor in the Middle East of 75.4%. Emirates carried 28 million passengers between 1 April and 30 September 2016, 9% up from the same period last year.

Between April and September 2016 the airline received 16 wide-body aircraft with 20 more scheduled to be delivered before the end of the financial year. At the same time 19 older aircraft had been removed from the fleet by the end of September, with a further 8 to be returned by the end of March 2017. Having retired its last Airbus A330/A340s in November 2016, Emirates only operates Airbus A380s and Boeing 777s. New aircraft types, such as the Airbus A350 and the Boeing 787, will not join the fleet before 2021/22, said Tim Clark, President of Emirates.

Emirates made use of the additional capacity by expanding its global route network and launched passenger services to four new destinations in Asia (Hanoi, Yangon, Yinchuan and Zhengzhou). As of 30 September 2016, Emirates' global network spanned 155 destinations in 82 countries.

In December 2016 the Emirates Group released its 6th Annual Environmental Report covering the 2015/16 financial year. Airline operations constitute the main environmental impact of the Emirates Group. Emirates has one of the youngest aircraft fleets in the industry: the aircraft have an average age of just 74 months compared to the industry average of 140 months. This modern wide-body fleet delivers environmental benefits with regards to lower engine and noise emissions. During the period under review Emirates' fleet achieved a passenger fuel efficiency of 4.2 litres per 100 RPKs compared with 3.99 litres in the previous period. This number was adversely impacted by instabilities in many parts of the world including Ukraine, Syria, Iraq and Yemen. Flights that would normally transit these regions were re-routed to avoid conflict zones leading to increased fuel consumption for these flights. Emirates is committed to redoubling its efforts during the current financial year, looking at all aspects of its operations including the continuing cooperation with authorities and air traffic management providers to ensure that the most fuel-efficient flight paths can be utilized.

Source: aero.de, Emirates

4. Aircraft - A380

By mid-December 2016 Emirates operated a fleet of 88 A380s which currently serve 44 destinations from its Dubai hub: Amsterdam, Auckland, Bangkok, Barcelona, Beijing, Birmingham, Brisbane, Christchurch, Copenhagen, Doha, Dusseldorf, Frankfurt, Guangzhou, Hong Kong, Jeddah, Kuala Lumpur, Kuwait, London Gatwick, London Heathrow, Los Angeles, Madrid, Manchester, Mauritius, Melbourne, Milan, Moscow, Mumbai, Munich, New York JFK, Paris, Perth, Port Louis, Prague, Rome, San Francisco, Seoul, Shanghai, Singapore, Sydney, Taipei, Toronto, Vienna, Washington, and Zurich. From 30 October 2016 Emirates upgraded its Dubai to Christchurch route from a Boeing 777-300ER to an Airbus A380. The removal of the en-route stop in Bangkok enables passengers to travel all the way between Christchurch and Dubai with just one stop in Sydney, reducing the journey time by about two hours in each direction. On 1 December 2016 Emirates upgraded one of the nine daily flights between Dubai and Doha to an A380 service. It is the most served destination in the airline's network. With a flying distance of only 379 kilometres each way, it is the world's shortest scheduled A380 flight, operated in a 3-class configuration with 519 seats in total.

Johannesburg (South Africa) will complement Emirates' global list of A380 destinations from February 1, 2017.

By mid-December 2016 the global A380 fleet consisted of 201 commercially operated planes in service. The thirteen operators are Emirates (88), Singapore Airlines (19), Deutsche Lufthansa (14), Qantas (12), British Airways (12), Air France (10), Korean Airways (10), Etihad Airways (8) Malaysia Airlines (6), Qatar Airways (6), Thai Airways (6), China Southern Airlines (5), and Asiana (5). The number of undelivered A380 orders stood at 120.

In November 2016 Malaysia Airlines (MAS) detailed its plans to operate religious pilgrimage flights with its A380 fleet of six aircraft. According to Peter Bellew, CEO of MAS, they are in the process of setting up a subsidiary with a separate Malaysian air operator certificate and it "should be fully operational by spring 2018". "MAS is already transporting Muslim pilgrims on charter flights to Saudi Arabia very successfully and is in a good position to cater for increased passenger demand on this route," Bellew said. The operator will be run on sharia-compliant principles, which include the use of Islamic financing instruments, but will not be restricted to Hajj and Umrah business. Bellew also sees opportunities to operate non-religious charters. Further demand might come from existing A380 operators seeking temporary increases in capacity during major overhaul events of their own fleet or for certain periods during the year. To cover all these future business opportunities Bellew suspects the initial fleet could grow to up to twenty aircraft and might also include "the largest" Boeing 777s. MAS plans to reconfigure its relatively young A380s to accommodate up to 700 passengers, a capacity increase of more than 40% compared to the 3-class configuration currently installed.

Also in November 2016 Emirates indicated that it will likely seek to extend leases on its A380s. Asked about the probability of using the aircraft beyond the 12 years the operator has typically contracted, Emirates' senior vice president of corporate treasury said "we want to keep it for a long time. The type has proven to be a flexible platform" and is a core product for the airline.

Middle Eastern carrier Emirates is to defer delivery by twelve months of 6 Airbus A380s which had been due to arrive in 2017 and 6 which had been due to arrive in 2018. The postponement follows an agreement between Emirates and Rolls-Royce, which manufactures the Trent 900 engine for the type.

Source: Ascend, CAPA, Emirates, FlightGlobal, New Straits Times

Contact Details

Company

Doric Nimrod Air Three Limited

Dorey Court, Admiral Park

St Peter Port

Guernsey GY1 2HT

Tel: +44 1481 702400

www.dnairthree.com

Corporate & Shareholder Advisor

Nimrod Capital LLP

3 St Helen's Place

London EC3A 6AB

Tel: +44 20 7382 4565

www.nimrodcapital.com

Disclaimer

This document is issued by Doric Nimrod Air Three Limited (the "Company") to and for the information of its existing shareholders and does not in any jurisdiction constitute investment advice or an invitation to invest in the shares of the Company. The Company has used reasonable care to ensure that the information included in this document is accurate at the date of its issue but does not undertake to update or revise the information, including any information provided by the Asset Manager, or guarantee the accuracy of such information.

To the extent permitted by law neither the Company nor the Asset Manager nor their directors or officers shall be liable for any loss or damage that anyone may suffer in reliance on such information. The information in this document may be changed by the Company at any time. Past performance cannot be relied on as a guide to future performance. The value of an investment may go down as well as up and some or all of the total amount invested may be lost.