☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 68-0070656 | |||||||
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
4700 Lyons Technology Parkway | Coconut Creek | Florida | 33073 | |||||||||||
(Address of principal executive offices) | (Zip Code) |
Title of Each Class | Trading Symbol | Name of exchange on which registered | ||||||||||||
Common Stock, $0.01 par value per share | WLFC | Nasdaq Global Market |
Large Accelerated Filer | ☐ | Accelerated Filer | ☒ | ||||||||
Non-Accelerated Filer | ☐ | Smaller Reporting Company | ☒ | ||||||||
Emerging Growth Company | ☐ |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
REVENUE | |||||||||||||||||||||||
Lease rent revenue | $ | 39,515 | $ | 32,908 | $ | 114,344 | $ | 96,859 | |||||||||||||||
Maintenance reserve revenue | 20,438 | 23,659 | 59,517 | 60,749 | |||||||||||||||||||
Spare parts and equipment sales | 6,966 | 5,091 | 20,388 | 13,226 | |||||||||||||||||||
Gain on sale of leased equipment | 920 | 2,440 | 3,716 | 2,440 | |||||||||||||||||||
Gain on sale of financial assets | — | — | 3,116 | — | |||||||||||||||||||
Asset transition fee | — | — | — | 6,256 | |||||||||||||||||||
Other revenue | 9,052 | 6,693 | 22,702 | 18,858 | |||||||||||||||||||
Total revenue | 76,891 | 70,791 | 223,783 | 198,388 | |||||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Depreciation and amortization expense | 22,059 | 21,274 | 65,480 | 68,755 | |||||||||||||||||||
Cost of spare parts and equipment sales | 4,204 | 3,921 | 16,080 | 11,008 | |||||||||||||||||||
Write-down of equipment | 654 | — | 21,849 | 4,113 | |||||||||||||||||||
General and administrative | 22,788 | 18,662 | 66,820 | 54,312 | |||||||||||||||||||
Technical expense | 2,139 | 2,524 | 11,222 | 6,130 | |||||||||||||||||||
Net finance costs: | |||||||||||||||||||||||
Interest expense | 16,304 | 18,325 | 49,209 | 50,331 | |||||||||||||||||||
Total net finance costs | 16,304 | 18,325 | 49,209 | 50,331 | |||||||||||||||||||
Total expenses | 68,148 | 64,706 | 230,660 | 194,649 | |||||||||||||||||||
Income (loss) from operations | 8,743 | 6,085 | (6,877) | 3,739 | |||||||||||||||||||
Income (loss) from joint ventures | (384) | 21 | (1,531) | (1,183) | |||||||||||||||||||
Income (loss) before income taxes | 8,359 | 6,106 | (8,408) | 2,556 | |||||||||||||||||||
Income tax expense | 1,970 | 3,222 | 496 | 946 | |||||||||||||||||||
Net income (loss) | 6,389 | 2,884 | (8,904) | 1,610 | |||||||||||||||||||
Preferred stock dividends | 819 | 819 | 2,431 | 2,431 | |||||||||||||||||||
Accretion of preferred stock issuance costs | 21 | 21 | 63 | 63 | |||||||||||||||||||
Net income (loss) attributable to common shareholders | $ | 5,549 | $ | 2,044 | $ | (11,398) | $ | (884) | |||||||||||||||
Basic weighted average income (loss) per common share | $ | 0.91 | $ | 0.33 | $ | (1.88) | $ | (0.14) | |||||||||||||||
Diluted weighted average income (loss) per common share | $ | 0.89 | $ | 0.32 | $ | (1.88) | $ | (0.14) | |||||||||||||||
Basic weighted average common shares outstanding | 6,093 | 6,189 | 6,058 | 6,135 | |||||||||||||||||||
Diluted weighted average common shares outstanding | 6,270 | 6,363 | 6,058 | 6,135 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net income (loss) | $ | 6,389 | $ | 2,884 | $ | (8,904) | $ | 1,610 | |||||||||||||||
Other comprehensive income: | |||||||||||||||||||||||
Currency translation adjustment | (1,029) | (15) | (1,877) | 143 | |||||||||||||||||||
Unrealized gain on derivative instruments | 8,049 | 653 | 29,145 | 6,380 | |||||||||||||||||||
Unrealized gain on derivative instruments at joint venture | 355 | 206 | 1,764 | 918 | |||||||||||||||||||
Net gain recognized in other comprehensive income | 7,375 | 844 | 29,032 | 7,441 | |||||||||||||||||||
Tax expense related to items of other comprehensive income | 1,662 | 190 | 6,522 | 1,686 | |||||||||||||||||||
Other comprehensive income | 5,713 | 654 | 22,510 | 5,755 | |||||||||||||||||||
Total comprehensive income | $ | 12,102 | $ | 3,538 | $ | 13,606 | $ | 7,365 |
Shareholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||
Redeemable | Accumulated Other | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Paid in Capital in | Retained | Comprehensive | Total Shareholders' | |||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Excess of par | Earnings | Income | Equity | |||||||||||||||||||||||||||||||||||||||||||
Balances at June 30, 2022 | 2,500 | $ | 49,847 | 6,609 | $ | 63 | $ | 14,562 | $ | 338,441 | $ | 21,828 | $ | 374,894 | ||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 6,389 | — | 6,389 | ||||||||||||||||||||||||||||||||||||||||||
Net unrealized loss from currency translation adjustment, net of tax benefit of $232 | — | — | — | — | — | — | (797) | (797) | ||||||||||||||||||||||||||||||||||||||||||
Net unrealized gain from derivative instruments, net of tax expense of $1,894 | — | — | — | — | — | — | 6,510 | 6,510 | ||||||||||||||||||||||||||||||||||||||||||
Shares repurchased | — | — | — | — | (65) | — | — | (65) | ||||||||||||||||||||||||||||||||||||||||||
Shares issued under stock compensation plans | — | — | 10 | 3 | 167 | — | — | 170 | ||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense, net of forfeitures | — | — | — | — | 3,146 | — | — | 3,146 | ||||||||||||||||||||||||||||||||||||||||||
Accretion of preferred shares issuance costs | — | 21 | — | — | — | (21) | — | (21) | ||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends ($0.33 per share) | — | — | — | — | — | (819) | — | (819) | ||||||||||||||||||||||||||||||||||||||||||
Balances at September 30, 2022 | 2,500 | $ | 49,868 | 6,619 | $ | 66 | $ | 17,810 | $ | 343,990 | $ | 27,541 | $ | 389,407 | ||||||||||||||||||||||||||||||||||||
Shareholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||
Redeemable | Accumulated Other | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Paid in Capital in | Retained | Comprehensive | Total Shareholders' | |||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Excess of par | Earnings | (Loss) Income | Equity | |||||||||||||||||||||||||||||||||||||||||||
Balances at June 30, 2021 | 2,500 | $ | 49,764 | 6,749 | $ | 67 | $ | 16,196 | $ | 352,442 | $ | (16) | $ | 368,689 | ||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 2,884 | — | 2,884 | ||||||||||||||||||||||||||||||||||||||||||
Net unrealized loss from currency translation adjustment, net of tax benefit of $2 | — | — | — | — | — | — | (13) | (13) | ||||||||||||||||||||||||||||||||||||||||||
Net unrealized gain from derivative instruments, net of tax benefit of $192 | — | — | — | — | — | — | 667 | 667 | ||||||||||||||||||||||||||||||||||||||||||
Shares repurchased | — | — | (135) | (1) | (5,137) | — | — | (5,138) | ||||||||||||||||||||||||||||||||||||||||||
Shares issued under stock compensation plans | — | — | 10 | — | 17 | — | — | 17 | ||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense, net of forfeitures | — | — | — | — | 4,577 | — | — | 4,577 | ||||||||||||||||||||||||||||||||||||||||||
Accretion of preferred shares issuance costs | — | 21 | — | — | — | (21) | — | (21) | ||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends ($0.33 per share) | — | — | — | — | — | (819) | — | (819) | ||||||||||||||||||||||||||||||||||||||||||
Balances at September 30, 2021 | 2,500 | $ | 49,785 | 6,624 | $ | 66 | $ | 15,653 | $ | 354,486 | $ | 638 | $ | 370,843 |
Shareholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||
Redeemable | Accumulated Other | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Paid in Capital in | Retained | Comprehensive | Total Shareholders' | |||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Excess of par | Earnings | Income | Equity | |||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2021 | 2,500 | $ | 49,805 | 6,531 | $ | 65 | $ | 15,401 | $ | 355,388 | $ | 5,031 | $ | 375,885 | ||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | (8,904) | — | (8,904) | ||||||||||||||||||||||||||||||||||||||||||
Net unrealized loss from currency translation adjustment, net of tax benefit of $423 | — | — | — | — | — | — | (1,454) | (1,454) | ||||||||||||||||||||||||||||||||||||||||||
Net unrealized gain from derivative instruments, net of tax expense of $6,945 | — | — | — | — | — | — | 23,964 | 23,964 | ||||||||||||||||||||||||||||||||||||||||||
Shares repurchased | — | — | (154) | (1) | (5,244) | — | — | (5,245) | ||||||||||||||||||||||||||||||||||||||||||
Shares issued under stock compensation plans | — | — | 350 | 2 | 333 | — | — | 335 | ||||||||||||||||||||||||||||||||||||||||||
Cancellation of restricted stock in satisfaction of withholding tax | — | — | (108) | — | (3,496) | — | — | (3,496) | ||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense, net of forfeitures | — | — | — | — | 10,816 | — | — | 10,816 | ||||||||||||||||||||||||||||||||||||||||||
Accretion of preferred shares issuance costs | — | 63 | — | — | — | (63) | — | (63) | ||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends ($0.97 per share) | — | — | — | — | — | (2,431) | — | (2,431) | ||||||||||||||||||||||||||||||||||||||||||
Balances at September 30, 2022 | 2,500 | $ | 49,868 | 6,619 | $ | 66 | $ | 17,810 | $ | 343,990 | $ | 27,541 | $ | 389,407 | ||||||||||||||||||||||||||||||||||||
Shareholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||
Redeemable | Accumulated Other | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Paid in Capital in | Retained | Comprehensive | Total Shareholders' | |||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Excess of par | Earnings | Loss | Equity | |||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2020 | 2,500 | $ | 49,722 | 6,570 | $ | 66 | $ | 13,696 | $ | 355,370 | $ | (5,117) | $ | 364,015 | ||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 1,610 | — | 1,610 | ||||||||||||||||||||||||||||||||||||||||||
Net unrealized gain from currency translation adjustment, net of tax expense of $32 | — | — | — | — | — | — | 111 | 111 | ||||||||||||||||||||||||||||||||||||||||||
Net unrealized gain from derivative instruments, net of tax expense of $1,654 | — | — | — | — | — | — | 5,644 | 5,644 | ||||||||||||||||||||||||||||||||||||||||||
Shares repurchased | — | — | (135) | (1) | (5,137) | — | — | (5,138) | ||||||||||||||||||||||||||||||||||||||||||
Shares issued under stock compensation plans | — | — | 305 | 2 | 184 | — | — | 186 | ||||||||||||||||||||||||||||||||||||||||||
Cancellation of restricted stock in satisfaction of withholding tax | — | — | (116) | (1) | (4,965) | — | — | (4,966) | ||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense, net of forfeitures | — | — | — | — | 11,875 | — | — | 11,875 | ||||||||||||||||||||||||||||||||||||||||||
Accretion of preferred shares issuance costs | — | 63 | — | — | — | (63) | — | (63) | ||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends ($0.97 per share) | — | — | — | — | — | (2,431) | — | (2,431) | ||||||||||||||||||||||||||||||||||||||||||
Balances at September 30, 2021 | 2,500 | $ | 49,785 | 6,624 | $ | 66 | $ | 15,653 | $ | 354,486 | $ | 638 | $ | 370,843 |
Nine months ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net (loss) income | $ | (8,904) | $ | 1,610 | |||||||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization expense | 65,480 | 68,755 | |||||||||
Write-down of equipment | 21,849 | 4,113 | |||||||||
Stock-based compensation expense | 10,816 | 11,875 | |||||||||
Amortization of deferred costs | 3,940 | 3,680 | |||||||||
Allowances and provisions | 620 | (60) | |||||||||
Gain on sale of leased equipment | (3,716) | (2,440) | |||||||||
Gain on sale of financial assets | (3,116) | — | |||||||||
Loss from joint ventures | 1,531 | 1,183 | |||||||||
Loss on disposal of property, equipment and furnishings | — | 40 | |||||||||
Deferred income taxes | (567) | 418 | |||||||||
Changes in assets and liabilities: | |||||||||||
Receivables | (11,170) | (14,267) | |||||||||
Inventory | 10,241 | 4,449 | |||||||||
Other assets | (3,815) | (2,250) | |||||||||
Accounts payable and accrued expenses | (1,710) | 11,294 | |||||||||
Maintenance reserves | (55) | (22,074) | |||||||||
Security deposits | 1,791 | 3,393 | |||||||||
Unearned revenue | (922) | (1,136) | |||||||||
Net cash provided by operating activities | 82,293 | 68,583 | |||||||||
Cash flows from investing activities: | |||||||||||
Proceeds from sale of equipment (net of selling expenses) | 53,353 | 27,887 | |||||||||
Proceeds from sale of notes receivable (net of selling expenses) | 40,705 | — | |||||||||
Issuance of notes receivable | (15,270) | (44,444) | |||||||||
Payments received on notes receivable and sales-type leases | 3,216 | 7,006 | |||||||||
Purchase of equipment held for operating lease and for sale | (220,708) | (170,290) | |||||||||
Purchase of property, equipment and furnishings | (5,066) | (1,022) | |||||||||
Net cash used in investing activities | (143,770) | (180,863) | |||||||||
Cash flows from financing activities: | |||||||||||
Proceeds from debt obligations | 219,000 | 477,700 | |||||||||
Debt issuance costs | — | (4,556) | |||||||||
Principal payments on debt obligations | (160,940) | (355,891) | |||||||||
Proceeds from shares issued under stock compensation plans | 335 | 186 | |||||||||
Cancellation of restricted stock units in satisfaction of withholding tax | (3,496) | (4,966) | |||||||||
Repurchase of common stock | (5,245) | (5,118) | |||||||||
Preferred stock dividends | (2,431) | (2,431) | |||||||||
Net cash provided by financing activities | 47,223 | 104,924 | |||||||||
Decrease in cash, cash equivalents and restricted cash | (14,254) | (7,356) | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 95,641 | 78,925 | |||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 81,387 | $ | 71,569 | |||||||
Supplemental disclosures of cash flow information: | |||||||||||
Net cash paid for: | |||||||||||
Interest | $ | 46,495 | $ | 47,160 | |||||||
Income Taxes | $ | 1,898 | $ | 1,392 | |||||||
Supplemental disclosures of non-cash activities: | |||||||||||
Liabilities assumed in purchase of equipment held for operating lease | $ | — | $ | (2,089) | |||||||
Transfers from Equipment held for operating lease to Investment in sales-type leases | $ | 7,025 | $ | — | |||||||
Transfers from Equipment held for operating lease to Spare parts inventory | $ | 1,183 | $ | 1,065 | |||||||
Transfers from Equipment held for operating lease to Equipment held for sale | $ | 4,974 | $ | 12,256 | |||||||
Transfers from Spare parts inventory to Equipment held for operating lease | $ | — | $ | 1,555 | |||||||
Accrued share repurchases | $ | — | $ | 20 |
Three months ended September 30, 2022 | Leasing and Related Operations | Spare Parts Sales | Eliminations | Total | ||||||||||||||||||||||
Lease rent revenue | $ | 39,515 | $ | — | $ | — | $ | 39,515 | ||||||||||||||||||
Maintenance reserve revenue | 20,438 | — | — | 20,438 | ||||||||||||||||||||||
Spare parts and equipment sales | 520 | 6,446 | — | 6,966 | ||||||||||||||||||||||
Gain on sale of leased equipment | 920 | — | — | 920 | ||||||||||||||||||||||
Managed services | 6,400 | — | — | 6,400 | ||||||||||||||||||||||
Other revenue | 2,369 | 315 | (32) | 2,652 | ||||||||||||||||||||||
Total revenue | $ | 70,162 | $ | 6,761 | $ | (32) | $ | 76,891 |
Three months ended September 30, 2021 | Leasing and Related Operations | Spare Parts Sales | Eliminations | Total | ||||||||||||||||||||||
Lease rent revenue | $ | 32,908 | $ | — | $ | — | $ | 32,908 | ||||||||||||||||||
Maintenance reserve revenue | 23,659 | — | — | 23,659 | ||||||||||||||||||||||
Spare parts and equipment sales | 85 | 4,980 | 26 | 5,091 | ||||||||||||||||||||||
Gain on sale of leased equipment | 2,440 | — | — | 2,440 | ||||||||||||||||||||||
Managed services | 2,814 | — | — | 2,814 | ||||||||||||||||||||||
Other revenue | 3,607 | 319 | (47) | 3,879 | ||||||||||||||||||||||
Total revenue | $ | 65,513 | $ | 5,299 | $ | (21) | $ | 70,791 |
Nine months ended September 30, 2022 | Leasing and Related Operations | Spare Parts Sales | Eliminations | Total | ||||||||||||||||||||||
Lease rent revenue | $ | 114,344 | $ | — | $ | — | $ | 114,344 | ||||||||||||||||||
Maintenance reserve revenue | 59,517 | — | — | 59,517 | ||||||||||||||||||||||
Spare parts and equipment sales | 771 | 19,617 | — | 20,388 | ||||||||||||||||||||||
Gain on sale of leased equipment | 3,716 | — | — | 3,716 | ||||||||||||||||||||||
Gain on sale of financial assets | 3,116 | — | — | 3,116 | ||||||||||||||||||||||
Managed services | 15,831 | — | — | 15,831 | ||||||||||||||||||||||
Other revenue | 6,441 | 549 | (119) | 6,871 | ||||||||||||||||||||||
Total revenue | $ | 203,736 | $ | 20,166 | $ | (119) | $ | 223,783 |
Nine months ended September 30, 2021 | Leasing and Related Operations | Spare Parts Sales | Eliminations | Total | ||||||||||||||||||||||
Lease rent revenue | $ | 96,859 | $ | — | $ | — | $ | 96,859 | ||||||||||||||||||
Maintenance reserve revenue | 60,749 | — | — | 60,749 | ||||||||||||||||||||||
Spare parts and equipment sales | 254 | 12,946 | 26 | 13,226 | ||||||||||||||||||||||
Gain on sale of leased equipment | 2,440 | — | — | 2,440 | ||||||||||||||||||||||
Managed services | 8,329 | — | — | 8,329 | ||||||||||||||||||||||
Asset transition fee (1) | 6,256 | — | — | 6,256 | ||||||||||||||||||||||
Other revenue | 10,214 | 416 | (101) | 10,529 | ||||||||||||||||||||||
Total revenue | $ | 185,101 | $ | 13,362 | $ | (75) | $ | 198,388 |
September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||
Gross Value | Accumulated Depreciation | Net Book Value | Gross Value | Accumulated Depreciation | Net Book Value | ||||||||||||||||||||||||||||||
Engines and related equipment | $ | 2,461,217 | $ | (515,428) | $ | 1,945,789 | $ | 2,368,496 | $ | (515,442) | $ | 1,853,054 | |||||||||||||||||||||||
Aircraft and airframes | 135,893 | (14,202) | 121,691 | 134,370 | (7,790) | 126,580 | |||||||||||||||||||||||||||||
Marine vessel | 13,578 | (2,283) | 11,295 | 13,470 | (1,736) | 11,734 | |||||||||||||||||||||||||||||
$ | 2,610,688 | $ | (531,913) | $ | 2,078,775 | $ | 2,516,336 | $ | (524,968) | $ | 1,991,368 |
As of September 30, 2022 | WMES | CASC Willis | Total | |||||||||||||||||
(in thousands) | ||||||||||||||||||||
Investment in joint ventures as of December 31, 2021 | $ | 39,069 | $ | 16,858 | $ | 55,927 | ||||||||||||||
Loss from joint ventures | (1,090) | (441) | (1,531) | |||||||||||||||||
Foreign currency translation adjustment | — | (1,877) | (1,877) | |||||||||||||||||
Other comprehensive gain from joint ventures | 1,764 | — | 1,764 | |||||||||||||||||
Investment in joint ventures as of September 30, 2022 | $ | 39,743 | $ | 14,540 | $ | 54,283 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||
Revenue | $ | 8,540 | $ | 7,269 | $ | 39,266 | $ | 16,915 | |||||||||||||||
Expenses | 8,910 | 7,217 | 41,601 | 19,992 | |||||||||||||||||||
WMES net income (loss) | $ | (370) | $ | 52 | $ | (2,335) | $ | (3,077) |
September 30, 2022 | December 31, 2021 | ||||||||||
(in thousands) | |||||||||||
Total assets | $ | 276,753 | $ | 310,260 | |||||||
Total liabilities | 194,744 | 225,917 | |||||||||
Total WMES net equity | $ | 82,009 | $ | 84,343 |
September 30, 2022 | December 31, 2021 | ||||||||||
(in thousands) | |||||||||||
Credit facility at a floating rate of interest of one-month LIBOR plus 1.375% at September 30, 2022, secured by engines. The facility has a committed amount of $1.0 billion at September 30, 2022, which revolves until the maturity date of June 2024 | $ | 702,000 | $ | 590,000 | |||||||
WEST VI Series A 2021 term notes payable at a fixed rate of interest of 3.10%, maturing in May 2046, secured by engines and one airframe | 264,954 | 273,723 | |||||||||
WEST VI Series B 2021 term notes payable at a fixed rate of interest of 5.44%, maturing in May 2046, secured by engines and one airframe | 36,804 | 38,022 | |||||||||
WEST VI Series C 2021 term notes payable at a fixed rate of interest of 7.39%, maturing in May 2046, secured by engines and one airframe | 16,156 | 18,158 | |||||||||
WEST V Series A 2020 term notes payable at a fixed rate of interest of 3.23%, maturing in March 2045, secured by engines | 259,090 | 272,909 | |||||||||
WEST V Series B 2020 term notes payable at a fixed rate of interest of 4.21%, maturing in March 2045, secured by engines | 35,998 | 38,004 | |||||||||
WEST V Series C 2020 term notes payable at a fixed rate of interest of 6.66%, maturing in March 2045, secured by engines | 13,948 | 16,342 | |||||||||
WEST IV Series A 2018 term notes payable at a fixed rate of interest of 4.75%, maturing in September 2043, secured by engines | 248,530 | 262,260 | |||||||||
WEST IV Series B 2018 term notes payable at a fixed rate of interest of 5.44%, maturing in September 2043, secured by engines | 38,885 | 38,885 | |||||||||
WEST III Series A 2017 term notes payable at a fixed rate of interest of 4.69%, maturing in August 2042, secured by engines | 215,309 | 223,815 | |||||||||
WEST III Series B 2017 term notes payable at a fixed rate of interest of 6.36%, maturing in August 2042, secured by engines | 32,195 | 32,195 | |||||||||
Note payable at a fixed rate of interest of 3.18%, maturing in July 2024, secured by an aircraft | 3,811 | 5,307 | |||||||||
1,867,680 | 1,809,620 | ||||||||||
Less: unamortized debt issuance costs | (16,030) | (19,356) | |||||||||
Total debt obligations | $ | 1,851,650 | $ | 1,790,264 |
Year | (in thousands) | |||||||
2022 | $ | 37,599 | ||||||
2023 | 62,286 | |||||||
2024 | 763,453 | |||||||
2025 | 60,218 | |||||||
2026 | 282,385 | |||||||
Thereafter | 661,739 | |||||||
Total | $ | 1,867,680 |
Derivatives in Cash Flow Hedging Relationships | Amount of Gain Recognized in OCI on Derivatives (Effective Portion) | |||||||||||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
(in thousands) | (in thousands) | |||||||||||||||||||||||||
Interest rate contracts | $ | 8,049 | $ | 653 | $ | 29,145 | $ | 6,380 | ||||||||||||||||||
Total | $ | 8,049 | $ | 653 | $ | 29,145 | $ | 6,380 |
Total Losses | |||||||||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||
Equipment held for lease | $ | 654 | $ | — | $ | 21,771 | $ | 4,113 | |||||||||||||||
Equipment held for sale | — | — | 78 | — | |||||||||||||||||||
Total | $ | 654 | $ | — | $ | 21,849 | $ | 4,113 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net income (loss) attributable to common shareholders | $ | 5,549 | $ | 2,044 | $ | (11,398) | $ | (884) | |||||||||||||||
Basic weighted average common shares outstanding | 6,093 | 6,189 | 6,058 | 6,135 | |||||||||||||||||||
Potentially dilutive common shares | 177 | 174 | — | — | |||||||||||||||||||
Diluted weighted average common shares outstanding | 6,270 | 6,363 | 6,058 | 6,135 | |||||||||||||||||||
Basic weighted average income (loss) per common share | $ | 0.91 | $ | 0.33 | $ | (1.88) | $ | (0.14) | |||||||||||||||
Diluted weighted average income (loss) per common share | $ | 0.89 | $ | 0.32 | $ | (1.88) | $ | (0.14) |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||
2007 Stock Incentive Plan | $ | — | $ | 9 | $ | — | $ | 1,651 | |||||||||||||||
2021 Stock Incentive Plan | 3,098 | 4,517 | 10,732 | 10,023 | |||||||||||||||||||
Employee Stock Purchase Plan | 48 | 51 | 84 | 201 | |||||||||||||||||||
Total Stock Compensation Expense | $ | 3,146 | $ | 4,577 | $ | 10,816 | $ | 11,875 |
Shares | |||||
Balance of unvested shares as of December 31, 2021 | 560,608 | ||||
Shares granted | 330,400 | ||||
Shares forfeited | — | ||||
Shares vested | (368,810) | ||||
Balance of unvested shares as of September 30, 2022 | 522,198 |
Three months ended September 30, 2022 | Leasing and Related Operations | Spare Parts Sales | Eliminations | Total | ||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||
Lease rent revenue | $ | 39,515 | $ | — | $ | — | $ | 39,515 | ||||||||||||||||||
Maintenance reserve revenue | 20,438 | — | — | 20,438 | ||||||||||||||||||||||
Spare parts and equipment sales | 520 | 6,446 | — | 6,966 | ||||||||||||||||||||||
Gain on sale of leased equipment | 920 | — | — | 920 | ||||||||||||||||||||||
Other revenue | 8,769 | 315 | (32) | 9,052 | ||||||||||||||||||||||
Total revenue | 70,162 | 6,761 | (32) | 76,891 | ||||||||||||||||||||||
Expenses: | ||||||||||||||||||||||||||
Depreciation and amortization expense | 22,032 | 27 | — | 22,059 | ||||||||||||||||||||||
Cost of spare parts and equipment sales | 43 | 4,161 | — | 4,204 | ||||||||||||||||||||||
Write-down of equipment | 654 | — | — | 654 | ||||||||||||||||||||||
General and administrative | 21,824 | 964 | — | 22,788 | ||||||||||||||||||||||
Technical expense | 2,139 | — | — | 2,139 | ||||||||||||||||||||||
Net finance costs: | ||||||||||||||||||||||||||
Interest expense | 16,304 | — | — | 16,304 | ||||||||||||||||||||||
Total finance costs | 16,304 | — | — | 16,304 | ||||||||||||||||||||||
Total expenses | 62,996 | 5,152 | — | 68,148 | ||||||||||||||||||||||
Income from operations | $ | 7,166 | $ | 1,609 | $ | (32) | $ | 8,743 |
Three months ended September 30, 2021 | Leasing and Related Operations | Spare Parts Sales | Eliminations | Total | ||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||
Lease rent revenue | $ | 32,908 | $ | — | $ | — | $ | 32,908 | ||||||||||||||||||
Maintenance reserve revenue | 23,659 | — | — | 23,659 | ||||||||||||||||||||||
Spare parts and equipment sales | 85 | 4,980 | 26 | 5,091 | ||||||||||||||||||||||
Gain on sale of leased equipment | 2,440 | — | — | 2,440 | ||||||||||||||||||||||
Other revenue | 6,421 | 319 | (47) | 6,693 | ||||||||||||||||||||||
Total revenue | 65,513 | 5,299 | (21) | 70,791 | ||||||||||||||||||||||
Expenses: | ||||||||||||||||||||||||||
Depreciation and amortization expense | 21,246 | 28 | — | 21,274 | ||||||||||||||||||||||
Cost of spare parts and equipment sales | 10 | 3,911 | — | 3,921 | ||||||||||||||||||||||
General and administrative | 18,069 | 619 | (26) | 18,662 | ||||||||||||||||||||||
Technical expense | 2,524 | — | — | 2,524 | ||||||||||||||||||||||
Net finance costs: | ||||||||||||||||||||||||||
Interest expense | 18,325 | — | — | 18,325 | ||||||||||||||||||||||
Total finance costs | 18,325 | — | — | 18,325 | ||||||||||||||||||||||
Total expenses | 60,174 | 4,558 | (26) | 64,706 | ||||||||||||||||||||||
Income from operations | $ | 5,339 | $ | 741 | $ | 5 | $ | 6,085 |
Nine months ended September 30, 2022 | Leasing and Related Operations | Spare Parts Sales | Eliminations | Total | ||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||
Lease rent revenue | $ | 114,344 | $ | — | $ | — | $ | 114,344 | ||||||||||||||||||
Maintenance reserve revenue | 59,517 | — | — | 59,517 | ||||||||||||||||||||||
Spare parts and equipment sales | 771 | 19,617 | — | 20,388 | ||||||||||||||||||||||
Gain on sale of leased equipment | 3,716 | — | — | 3,716 | ||||||||||||||||||||||
Gain on sale of financial assets | 3,116 | — | — | 3,116 | ||||||||||||||||||||||
Other revenue | 22,272 | 549 | (119) | 22,702 | ||||||||||||||||||||||
Total revenue | 203,736 | 20,166 | (119) | 223,783 | ||||||||||||||||||||||
Expenses: | ||||||||||||||||||||||||||
Depreciation and amortization expense | 65,399 | 81 | — | 65,480 | ||||||||||||||||||||||
Cost of spare parts and equipment sales | 53 | 16,027 | — | 16,080 | ||||||||||||||||||||||
Write-down of equipment | 21,849 | — | — | 21,849 | ||||||||||||||||||||||
General and administrative | 64,212 | 2,608 | — | 66,820 | ||||||||||||||||||||||
Technical expense | 11,222 | — | — | 11,222 | ||||||||||||||||||||||
Net finance costs: | ||||||||||||||||||||||||||
Interest expense | 49,209 | — | — | 49,209 | ||||||||||||||||||||||
Total finance costs | 49,209 | — | — | 49,209 | ||||||||||||||||||||||
Total expenses | 211,944 | 18,716 | — | 230,660 | ||||||||||||||||||||||
(Loss) income from operations | $ | (8,208) | $ | 1,450 | $ | (119) | $ | (6,877) |
Nine months ended September 30, 2021 | Leasing and Related Operations | Spare Parts Sales | Eliminations | Total | ||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||
Lease rent revenue | $ | 96,859 | $ | — | $ | — | $ | 96,859 | ||||||||||||||||||
Maintenance reserve revenue | 60,749 | — | — | 60,749 | ||||||||||||||||||||||
Spare parts and equipment sales | 254 | 12,946 | 26 | 13,226 | ||||||||||||||||||||||
Gain on sale of leased equipment | 2,440 | — | — | 2,440 | ||||||||||||||||||||||
Asset transition fee (1) | 6,256 | — | — | 6,256 | ||||||||||||||||||||||
Other revenue | 18,543 | 416 | (101) | 18,858 | ||||||||||||||||||||||
Total revenue | 185,101 | 13,362 | (75) | 198,388 | ||||||||||||||||||||||
Expenses: | ||||||||||||||||||||||||||
Depreciation and amortization expense | 68,669 | 86 | — | 68,755 | ||||||||||||||||||||||
Cost of spare parts and equipment sales | 18 | 11,004 | (14) | 11,008 | ||||||||||||||||||||||
Write-down of equipment | 4,113 | — | — | 4,113 | ||||||||||||||||||||||
General and administrative | 52,769 | 1,569 | (26) | 54,312 | ||||||||||||||||||||||
Technical expense | 6,130 | — | — | 6,130 | ||||||||||||||||||||||
Net finance costs: | ||||||||||||||||||||||||||
Interest expense | 50,331 | — | — | 50,331 | ||||||||||||||||||||||
Total finance costs | 50,331 | — | — | 50,331 | ||||||||||||||||||||||
Total expenses | 182,030 | 12,659 | (40) | 194,649 | ||||||||||||||||||||||
Income from operations | $ | 3,071 | $ | 703 | $ | (35) | $ | 3,739 |
Leasing and Related Operations | Spare Parts Sales | Eliminations | Total | |||||||||||||||||||||||
Total assets as of September 30, 2022 | $ | 2,490,465 | $ | 51,503 | $ | — | $ | 2,541,968 | ||||||||||||||||||
Total assets as of December 31, 2021 | $ | 2,415,635 | $ | 47,292 | $ | — | $ | 2,462,927 |
Three months ended September 30, | |||||||||||||||||
2022 | 2021 | % Change | |||||||||||||||
(dollars in thousands) | |||||||||||||||||
Lease rent revenue | $ | 39,515 | $ | 32,908 | 20.1 | % | |||||||||||
Maintenance reserve revenue | 20,438 | 23,659 | (13.6) | % | |||||||||||||
Spare parts and equipment sales | 6,966 | 5,091 | 36.8 | % | |||||||||||||
Gain on sale of leased equipment | 920 | 2,440 | (62.3) | % | |||||||||||||
Other revenue | 9,052 | 6,693 | 35.2 | % | |||||||||||||
Total revenue | $ | 76,891 | $ | 70,791 | 8.6 | % |
Nine months ended September 30, | |||||||||||||||||
2022 | 2021 | % Change | |||||||||||||||
(dollars in thousands) | |||||||||||||||||
Lease rent revenue | $ | 114,344 | $ | 96,859 | 18.1 | % | |||||||||||
Maintenance reserve revenue | 59,517 | 60,749 | (2.0) | % | |||||||||||||
Spare parts and equipment sales | 20,388 | 13,226 | 54.2 | % | |||||||||||||
Gain on sale of leased equipment | 3,716 | 2,440 | 52.3 | % | |||||||||||||
Gain on sale of financial assets | 3,116 | — | N/A | ||||||||||||||
Asset transition fee | — | 6,256 | (100.0) | % | |||||||||||||
Other revenue | 22,702 | 18,858 | 20.4 | % | |||||||||||||
Total revenue | $ | 223,783 | $ | 198,388 | 12.8 | % |
Payment due by period (in thousands) | |||||||||||||||||||||||||||||
Total | Less than 1 Year | 1-3 Years | 3-5 Years | More than 5 Years | |||||||||||||||||||||||||
Debt obligations | $ | 1,867,680 | $ | 84,307 | $ | 824,194 | $ | 475,016 | $ | 484,163 | |||||||||||||||||||
Interest payments under debt obligations | 268,516 | 78,129 | 108,517 | 62,794 | 19,076 | ||||||||||||||||||||||||
Operating lease obligations | 5,851 | 1,390 | 2,364 | 1,238 | 859 | ||||||||||||||||||||||||
Purchase obligations | 465,021 | 66,812 | 305,439 | 92,770 | — | ||||||||||||||||||||||||
Total | $ | 2,607,068 | $ | 230,638 | $ | 1,240,514 | $ | 631,818 | $ | 504,098 |
Exhibit Number | Description | |||||||
10.1 | ||||||||
31.1 | ||||||||
31.2 | ||||||||
32 | ||||||||
101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | |||||||
101 | The following financial statements from the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2022, formatted in Inline XBRL: (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Income, (iii) Condensed Consolidated Statements of Comprehensive Income, (iv) Condensed Consolidated Statements of Redeemable Preferred Stock and Shareholders’ Equity, (v) Condensed Consolidated Statements of Cash Flows and (vi) Notes to Consolidated Financial Statements, tagged as blocks of text and including detailed tags. | |||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
Willis Lease Finance Corporation | ||||||||
By: | /s/ Scott B. Flaherty | |||||||
Scott B. Flaherty | ||||||||
Chief Financial Officer | ||||||||
(Principal Financial and Accounting Officer) | ||||||||
Date: | November 4, 2022 | /s/ Austin C. Willis | |||||||||
Austin C. Willis | |||||||||||
Chief Executive Officer | |||||||||||
Date: | November 4, 2022 | /s/ Scott B. Flaherty | |||||||||
Scott B. Flaherty | |||||||||||
Chief Financial Officer |
Dated: November 4, 2022 | |||||
/s/ Austin C. Willis | |||||
Austin C. Willis | |||||
Chief Executive Officer | |||||
/s/ Scott B. Flaherty | |||||
Scott B. Flaherty | |||||
Chief Financial Officer |