Delaware | 27-1840403 | |||||||
(State or other jurisdiction of
incorporation or organization) |
(I.R.S. Employer
Identification No.) |
2000 Avenue of the Stars, | Suite 1000N | 90067 | |||||||||
Los Angeles, | California | ||||||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Class A Common Stock | AL | New York Stock Exchange | ||||||
6.150% Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series A | AL PRA | New York Stock Exchange |
Large accelerated filer | ☒ | Accelerated filer | ☐ | |||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
Page | ||||||||||||||
September 30, 2021 | December 31, 2020 | ||||||||||
(unaudited) | |||||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 1,873,844 | $ | 1,734,155 | |||||||
Restricted cash | 19,824 | 23,612 | |||||||||
Flight equipment subject to operating leases | 26,111,027 | 23,729,742 | |||||||||
Less accumulated depreciation | (4,000,330) | (3,349,392) | |||||||||
22,110,697 | 20,380,350 | ||||||||||
Deposits on flight equipment purchases | 1,597,597 | 1,800,119 | |||||||||
Other assets | 1,412,599 | 1,276,939 | |||||||||
Total assets | $ | 27,014,561 | $ | 25,215,175 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Accrued interest and other payables | $ | 542,531 | $ | 492,473 | |||||||
Debt financing, net of discounts and issuance costs | 17,616,880 | 16,518,338 | |||||||||
Security deposits and maintenance reserves on flight equipment leases | 1,151,876 | 1,072,704 | |||||||||
Rentals received in advance | 138,716 | 142,915 | |||||||||
Deferred tax liability | 980,775 | 916,404 | |||||||||
Total liabilities | $ | 20,430,778 | $ | 19,142,834 | |||||||
Shareholders’ Equity | |||||||||||
Preferred Stock, $0.01 par value; 50,000,000 shares authorized; 10,300,000 (aggregate liquidation preference of $550,000) and 10,000,000 (aggregate liquidation preference of $250,000) shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively
|
$ | 103 | $ | 100 | |||||||
Class A common stock, $0.01 par value; 500,000,000 shares authorized; 113,987,154 and 113,852,896 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively
|
1,140 | 1,139 | |||||||||
Class B non-voting common stock, $0.01 par value; authorized 10,000,000 shares; no shares issued or outstanding
|
— | — | |||||||||
Paid-in capital | 3,095,620 | 2,793,178 | |||||||||
Retained earnings | 3,488,655 | 3,277,599 | |||||||||
Accumulated other comprehensive (loss) / income | (1,735) | 325 | |||||||||
Total shareholders’ equity | $ | 6,583,783 | $ | 6,072,341 | |||||||
Total liabilities and shareholders’ equity | $ | 27,014,561 | $ | 25,215,175 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||
Revenues | |||||||||||||||||||||||
Rental of flight equipment | $ | 519,535 | $ | 468,443 | $ | 1,439,674 | $ | 1,462,999 | |||||||||||||||
Aircraft sales, trading and other | 4,974 | 25,158 | 51,539 | 63,338 | |||||||||||||||||||
Total revenues | 524,509 | 493,601 | 1,491,213 | 1,526,337 | |||||||||||||||||||
Expenses | |||||||||||||||||||||||
Interest | 114,659 | 107,519 | 346,244 | 317,753 | |||||||||||||||||||
Amortization of debt discounts and issuance costs | 12,571 | 10,899 | 37,109 | 31,660 | |||||||||||||||||||
Interest expense | 127,230 | 118,418 | 383,353 | 349,413 | |||||||||||||||||||
Depreciation of flight equipment | 224,960 | 195,054 | 651,742 | 577,969 | |||||||||||||||||||
Selling, general and administrative | 31,082 | 20,239 | 84,682 | 75,142 | |||||||||||||||||||
Stock-based compensation | 6,692 | 6,635 | 18,800 | 14,956 | |||||||||||||||||||
Total expenses | 389,964 | 340,346 | 1,138,577 | 1,017,480 | |||||||||||||||||||
Income before taxes | 134,545 | 153,255 | 352,636 | 508,857 | |||||||||||||||||||
Income tax expense | (27,208) | (32,860) | (67,785) | (103,686) | |||||||||||||||||||
Net income | $ | 107,337 | $ | 120,395 | $ | 284,851 | $ | 405,171 | |||||||||||||||
Preferred stock dividends | (7,331) | (3,843) | (19,010) | (11,531) | |||||||||||||||||||
Net income available to common stockholders | $ | 100,006 | $ | 116,552 | $ | 265,841 | $ | 393,640 | |||||||||||||||
Other comprehensive income/(loss): | |||||||||||||||||||||||
Foreign currency translation adjustment | 7,129 | (5,637) | (943) | 7,601 | |||||||||||||||||||
Change in fair value of hedged transactions | (7,874) | 7,395 | (1,677) | (7,086) | |||||||||||||||||||
Total tax benefit/(expense) on other comprehensive income/loss | 159 | (378) | 560 | (89) | |||||||||||||||||||
Other comprehensive income/(loss), net of tax | (586) | 1,380 | (2,060) | 426 | |||||||||||||||||||
Total comprehensive income available for common stockholders | $ | 99,420 | $ | 117,932 | $ | 263,781 | $ | 394,066 | |||||||||||||||
Earnings per share of common stock: | |||||||||||||||||||||||
Basic | $ | 0.88 | $ | 1.02 | $ | 2.33 | $ | 3.46 | |||||||||||||||
Diluted | $ | 0.87 | $ | 1.02 | $ | 2.32 | $ | 3.46 | |||||||||||||||
Weighted-average shares outstanding | |||||||||||||||||||||||
Basic | 114,122,512 | 113,778,533 | 114,071,951 | 113,647,585 | |||||||||||||||||||
Diluted | 114,381,621 | 113,951,102 | 114,415,169 | 113,928,775 | |||||||||||||||||||
Dividends declared per share of common stock | $ | 0.16 | $ | 0.15 | $ | 0.48 | $ | 0.45 |
Preferred Stock |
Class A
Common Stock |
Class B Non-Voting
Common Stock |
Accumulated
Other Comprehensive Income/(Loss) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(unaudited) | Shares | Amount | Shares | Amount | Shares | Amount |
Paid-in
Capital |
Retained
Earnings |
Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020 | 10,000,000 | $ | 100 | 113,852,896 | $ | 1,139 | — | $ | — | $ | 2,793,178 | $ | 3,277,599 | $ | 325 | $ | 6,072,341 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of preferred stock | 300,000 | 3 | — | — | — | — | 295,446 | — | — | 295,449 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon exercise of options and vesting of restricted stock units | — | — | 425,232 | 4 | — | — | 1,437 | — | — | 1,441 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | — | — | 5,408 | — | — | 5,408 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared $0.16 per share of Class A common stock)
|
— | — | — | — | — | — | — | (18,259) | — | (18,259) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred dividends (declared on Series A preferred stock) | — | — | — | — | — | — | — | (3,844) | — | (3,844) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment and in fair value of hedged transactions, net of tax | — | — | — | — | — | — | — | — | (1,247) | (1,247) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax withholdings on stock based compensation | — | — | (157,266) | (2) | — | — | (7,167) | — | — | (7,169) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 84,092 | — | 84,092 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2021 | 10,300,000 | $ | 103 | 114,120,862 | $ | 1,141 | — | $ | — | $ | 3,088,302 | $ | 3,339,588 | $ | (922) | $ | 6,428,212 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of preferred stock | — | — | — | — | — | — | (19) | — | — | (19) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon vesting of restricted stock units | — | — | 25,956 | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | — | — | 6,700 | — | — | 6,700 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared 0.16 per share of Class A common stock)
|
— | — | — | — | — | — | — | (18,263) | — | (18,263) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred dividends (declared on Series A and Series B preferred stock) | — | — | — | — | — | — | — | (7,835) | — | (7,835) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment and in fair value of hedged transactions, net of tax | — | — | — | — | — | — | — | — | (227) | (227) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax withholdings on stock based compensation | — | — | (5,715) | — | — | — | (275) | — | — | (275) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 93,422 | — | 93,422 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2021 | 10,300,000 | $ | 103 | 114,141,103 | $ | 1,141 | — | $ | — | $ | 3,094,708 | $ | 3,406,912 | $ | (1,149) | $ | 6,501,715 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon vesting of restricted stock units | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | — | 6,692 | — | — | 6,692 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock repurchased | — | — | (153,949) | (1) | — | — | (5,780) | — | — | (5,781) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared $0.16 per share per share of Class A common stock)
|
— | — | — | — | — | — | — | (18,263) | — | (18,263) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred dividends (declared on Series A and Series B preferred stock) | — | — | — | — | — | — | — | (7,331) | — | (7,331) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment and in fair value of hedged transactions, net of tax | — | — | — | — | — | — | — | — | (586) | (586) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax withholdings on stock based compensation | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 107,337 | — | 107,337 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2021 | 10,300,000 | $ | 103 | 113,987,154 | $ | 1,140 | — | $ | — | $ | 3,095,620 | $ | 3,488,655 | $ | (1,735) | $ | 6,583,783 |
Preferred Stock |
Class A
Common Stock |
Class B Non-Voting
Common Stock |
Accumulated
Other Comprehensive Income/(Loss) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(unaudited) | Shares | Amount | Shares | Amount | Shares | Amount |
Paid-in
Capital |
Retained
Earnings |
Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019 | 10,000,000 | $ | 100 | 113,350,267 | $ | 1,134 | — | $ | — | $ | 2,777,601 | $ | 2,846,106 | $ | (1,397) | $ | 5,623,544 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon vesting of restricted stock units and upon exercise of options | — | — | 480,978 | 4 | — | — | 2,021 | — | — | 2,025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | — | 4,429 | — | — | 4,429 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared 0.15 per share of Class A common stock)
|
— | — | — | — | — | — | — | (17,045) | — | (17,045) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred dividends (declared on Series A preferred stock) | — | — | — | — | — | — | — | (3,844) | — | (3,844) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment and in fair value of hedged transactions, net of tax | — | — | — | — | — | — | — | — | (1,478) | (1,478) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax withholding related to vesting of restricted stock units and exercise of stock options | — | — | (191,334) | (2) | — | — | (8,411) | — | — | (8,413) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 137,151 | — | 137,151 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2020 | 10,000,000 | $ | 100 | 113,639,911 | $ | 1,136 | — | $ | — | $ | 2,775,640 | $ | 2,962,368 | $ | (2,875) | $ | 5,736,369 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon vesting of restricted stock units and upon exercise of options | — | — | 144,417 | 2 | — | — | 2,500 | — | — | 2,502 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | — | 3,892 | — | — | 3,892 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared 0.15 per share of Class A common stock)
|
— | — | — | — | — | — | — | (17,067) | — | (17,067) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred dividends (declared on Series A preferred stock) | — | — | — | — | — | — | — | (3,844) | — | (3,844) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment and from current period hedged transaction | — | — | — | — | — | — | — | — | 524 | 524 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax withholding related to vesting of restricted stock units and exercise of stock options | — | — | (6,605) | — | — | — | (200) | — | — | (200) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 147,625 | — | 147,625 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2020 | 10,000,000 | $ | 100 | 113,777,723 | $ | 1,138 | — | $ | — | $ | 2,781,832 | $ | 3,089,082 | $ | (2,351) | $ | 5,869,801 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon vesting of restricted stock units and upon exercise of options | — | — | 1,352 | 1 | — | — | 27 | — | — | 28 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | 6,635 | — | — | 6,635 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared 0.15 per share of Class A common stock)
|
— | — | — | — | — | — | (17,068) | — | (17,068) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred dividends (declared on Series A preferred stock) | — | — | — | — | — | — | — | (3,843) | — | (3,843) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment and from current period hedged transaction | — | — | — | — | — | — | — | — | 1,380 | 1,380 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax withholding related to vesting of restricted stock units and exercise of stock options | — | — | (169) | (1) | — | — | (4) | — | — | (5) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 120,395 | — | 120,395 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2020 | 10,000,000 | $ | 100 | 113,778,906 | $ | 1,138 | — | $ | — | $ | 2,788,490 | $ | 3,188,566 | $ | (971) | $ | 5,977,323 |
Nine Months Ended September 30, | |||||||||||
2021 | 2020 | ||||||||||
(unaudited) | |||||||||||
Operating Activities | |||||||||||
Net income | $ | 284,851 | $ | 405,171 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation of flight equipment | 651,742 | 577,969 | |||||||||
Stock-based compensation | 18,800 | 14,956 | |||||||||
Deferred taxes | 64,931 | 101,285 | |||||||||
Amortization of debt discounts and issuance costs | 37,109 | 31,660 | |||||||||
Amortization of prepaid lease costs | 33,603 | 32,142 | |||||||||
Gain on aircraft sales, trading and other activity | (1,184) | (34,161) | |||||||||
Changes in operating assets and liabilities: | |||||||||||
Other assets | (148,982) | (323,924) | |||||||||
Accrued interest and other payables | (7,283) | (84,045) | |||||||||
Rentals received in advance | (4,199) | (3,464) | |||||||||
Net cash provided by operating activities | 929,388 | 717,589 | |||||||||
Investing Activities | |||||||||||
Acquisition of flight equipment under operating lease | (1,670,203) | (777,410) | |||||||||
Payments for deposits on flight equipment purchases | (303,856) | (581,054) | |||||||||
Proceeds from aircraft sales, trading and other activity | 2,042 | 151,131 | |||||||||
Acquisition of aircraft furnishings, equipment and other assets | (178,359) | (142,866) | |||||||||
Net cash used in investing activities | (2,150,376) | (1,350,199) | |||||||||
Financing Activities | |||||||||||
Issuance of common stock upon exercise of options | 1,438 | 4,556 | |||||||||
Cash dividends paid on Class A common stock | (54,737) | (51,116) | |||||||||
Common shares repurchased | (5,780) | — | |||||||||
Net proceeds from preferred stock issuance | 295,428 | — | |||||||||
Preferred dividends paid | (19,010) | (11,531) | |||||||||
Tax withholdings on stock-based compensation | (7,441) | (8,618) | |||||||||
Net change in unsecured revolving facility | — | (20,000) | |||||||||
Proceeds from debt financings | 3,655,830 | 3,074,665 | |||||||||
Payments in reduction of debt financings | (2,585,652) | (1,457,740) | |||||||||
Debt issuance costs | (9,688) | (5,692) | |||||||||
Security deposits and maintenance reserve receipts | 112,155 | 91,337 | |||||||||
Security deposits and maintenance reserve disbursements | (25,654) | (59,175) | |||||||||
Net cash provided by financing activities | 1,356,889 | 1,556,686 | |||||||||
Net increase in cash | 135,901 | 924,076 | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 1,757,767 | 338,061 | |||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 1,893,668 | $ | 1,262,137 | |||||||
Supplemental Disclosure of Cash Flow Information | |||||||||||
Cash paid during the period for interest, including capitalized interest of $38,265 and $39,960 at September 30, 2021 and 2020, respectively
|
$ | 428,349 | $ | 371,947 | |||||||
Cash paid for income taxes | $ | 2,739 | $ | 29,696 | |||||||
Supplemental Disclosure of Noncash Activities | |||||||||||
Buyer furnished equipment, capitalized interest and deposits on flight equipment purchases applied to acquisition of flight equipment | $ | 663,072 | $ | 575,958 | |||||||
Cash dividends declared on Class A common stock, not yet paid | $ | 18,263 | $ | 17,068 |
September 30, 2021 | December 31, 2020 | ||||||||||
Unsecured | |||||||||||
Senior notes | $ | 17,490,582 | $ | 15,583,544 | |||||||
Term financings | 170,975 | 811,550 | |||||||||
Total unsecured debt financing | 17,661,557 | 16,395,094 | |||||||||
Secured | |||||||||||
Term financings | 129,851 | 276,032 | |||||||||
Export credit financing | 19,964 | 24,955 | |||||||||
Total secured debt financing | 149,815 | 300,987 | |||||||||
Total debt financing | 17,811,372 | 16,696,081 | |||||||||
Less: Debt discounts and issuance costs | (194,492) | (177,743) | |||||||||
Debt financing, net of discounts and issuance costs | $ | 17,616,880 | $ | 16,518,338 |
Years ending December 31, | |||||
2021 | $ | 8,829 | |||
2022 | 2,733,882 | ||||
2023 | 2,490,951 | ||||
2024 | 2,890,800 | ||||
2025 | 2,313,889 | ||||
Thereafter | 7,373,021 | ||||
Total | $ | 17,811,372 |
Estimated Delivery Years | ||||||||||||||||||||||||||||||||||||||||||||
Aircraft Type | 2021 | 2022 | 2023 | 2024 | 2025 | Thereafter | Total | |||||||||||||||||||||||||||||||||||||
Airbus A220-300(1)
|
— | 3 | 9 | 16 | 12 | 11 | 51 | |||||||||||||||||||||||||||||||||||||
Airbus A320/321neo(2)
|
12 | 24 | 22 | 26 | 19 | 21 | 124 | |||||||||||||||||||||||||||||||||||||
Airbus A330-900neo | 1 | 8 | 4 | — | — | — | 13 | |||||||||||||||||||||||||||||||||||||
Airbus A350-900/1000
|
3 | 3 | 4 | 5 | 1 | — | 16 | |||||||||||||||||||||||||||||||||||||
Boeing 737-7/8/9 MAX
|
8 | 29 | 16 | 28 | 7 | — | 88 | |||||||||||||||||||||||||||||||||||||
Boeing 787-9/10
|
1 | 10 | 4 | 10 | 3 | — | 28 | |||||||||||||||||||||||||||||||||||||
Total
|
25 | 77 | 59 | 85 | 42 | 32 | 320 | |||||||||||||||||||||||||||||||||||||
(1) In addition to the Company’s commitments, as of September 30, 2021, the Company had options to acquire up to 24 Airbus A220 aircraft. If exercised, deliveries of these aircraft are scheduled to commence in 2026 and continue through 2028.
|
||||||||||||||||||||||||||||||||||||||||||||
(2) The Company’s Airbus A320/321neo aircraft orders include 31 long-range variants and 29 extra long-range variants.
|
Years ending December 31, | |||||
2021 | $ | 1,960,449 | |||
2022 | 5,896,528 | ||||
2023 | 4,345,644 | ||||
2024 | 5,291,881 | ||||
2025 | 2,232,608 | ||||
Thereafter | 1,432,269 | ||||
Total
|
$ | 21,159,379 |
Years ending December 31, | |||||
2021 (excluding the nine months ended September 30, 2021) | $ | 529,211 | |||
2022 | 2,096,619 | ||||
2023 | 1,974,424 | ||||
2024 | 1,847,564 | ||||
2025 | 1,693,853 | ||||
Thereafter | 6,469,511 | ||||
Total
|
$ | 14,611,182 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Basic earnings per share: | |||||||||||||||||||||||
Numerator | |||||||||||||||||||||||
Net income | $ | 107,337 | $ | 120,395 | $ | 284,851 | $ | 405,171 | |||||||||||||||
Preferred stock dividends | (7,331) | (3,843) | (19,010) | (11,531) | |||||||||||||||||||
Net income available to common stockholders
|
$ | 100,006 | $ | 116,552 | $ | 265,841 | $ | 393,640 | |||||||||||||||
Denominator | |||||||||||||||||||||||
Weighted-average common shares outstanding | 114,122,512 | 113,778,533 | 114,071,951 | 113,647,585 | |||||||||||||||||||
Basic earnings per share | $ | 0.88 | $ | 1.02 | $ | 2.33 | $ | 3.46 | |||||||||||||||
Diluted earnings per share: | |||||||||||||||||||||||
Numerator | |||||||||||||||||||||||
Net income | $ | 107,337 | $ | 120,395 | $ | 284,851 | $ | 405,171 | |||||||||||||||
Preferred stock dividends | (7,331) | (3,843) | (19,010) | (11,531) | |||||||||||||||||||
Net income available to common stockholders
|
$ | 100,006 | $ | 116,552 | $ | 265,841 | $ | 393,640 | |||||||||||||||
Denominator | |||||||||||||||||||||||
Number of shares used in basic computation | 114,122,512 | 113,778,533 | 114,071,951 | 113,647,585 | |||||||||||||||||||
Weighted-average effect of dilutive securities | 259,109 | 172,569 | 343,218 | 281,190 | |||||||||||||||||||
Number of shares used in per share computation | 114,381,621 | 113,951,102 | 114,415,169 | 113,928,775 | |||||||||||||||||||
Diluted earnings per share | $ | 0.87 | $ | 1.02 | $ | 2.32 | $ | 3.46 |
Shares Issued and Outstanding as of September 30, 2021 |
Liquidation Preference
as of September 30, 2021 |
Issue Date | Dividend Rate in Effect at September 30, 2021 | Next dividend rate reset date | Dividend rate after reset date | ||||||||||||||||||||||||||||||||||||
Fixed-to-floating-rate: | |||||||||||||||||||||||||||||||||||||||||
Series A | 10,000,000 | $ | 250,000 | March 5, 2019 | 6.150 | % | March 15, 2024 |
3M LIBOR plus 3.65%
|
|||||||||||||||||||||||||||||||||
Fixed-rate reset: | |||||||||||||||||||||||||||||||||||||||||
Series B | 300,000 | 300,000 | March 2, 2021 | 4.650 | % | June 15, 2026 |
5 Yr U.S. Treasury + 4.076%
|
||||||||||||||||||||||||||||||||||
Total Preferred Stock | 10,300,000 | $ | 550,000 |
Shares |
Exercise
Price |
Remaining
Contractual Term (in years) |
Aggregate
Intrinsic Value
(in thousands)(1)
|
|||||||||||||||||||||||
Balance at December 31, 2020 | 50,000 | $ | 28.80 | 0.32 | $ | 781 | ||||||||||||||||||||
Granted | — | $ | — | — | $ | — | ||||||||||||||||||||
Exercised | (50,000) | $ | 28.80 | — | $ | 993 | ||||||||||||||||||||
Forfeited/canceled | — | $ | — | — | $ | — | ||||||||||||||||||||
Balance at September 30, 2021 | — | $ | — | 0.00 | $ | — | ||||||||||||||||||||
(1) The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards and the closing stock price of the Company’s Class A common stock as of the respective date.
|
Unvested Restricted Stock Units | ||||||||||||||
Number of
Shares |
Weighted-Average
Grant-Date Fair Value |
|||||||||||||
Unvested at December 31, 2020 | 1,466,060 | $ | 42.03 | |||||||||||
Granted | 597,728 | $ | 47.64 | |||||||||||
Vested | (423,402) | $ | 41.91 | |||||||||||
Forfeited/canceled | (68,142) | $ | 49.36 | |||||||||||
Unvested at September 30, 2021 | 1,572,244 | $ | 43.88 | |||||||||||
Expected to vest after September 30, 2021 | 1,442,144 | $ | 44.20 |
Title of each class | Cash dividend per share | Record Date | Payment Date | |||||||||||||||||
Class A Common Stock | $ | 0.185 | December 17, 2021 | January 5, 2022 | ||||||||||||||||
Series A Preferred Stock | $ | 0.384375 | November 30, 2021 | December 15, 2021 | ||||||||||||||||
Series B Preferred Stock | $ | 11.625 | November 30, 2021 | December 15, 2021 | ||||||||||||||||
Series C Preferred Stock | $ | 7.104167 | November 30, 2021 | December 15, 2021 |
September 30, 2021 | December 31, 2020 | ||||||||||
Aggregate fleet net book value | $ | 22.1 | billion | $ | 20.4 | billion | |||||
Weighted-average fleet age(1)
|
4.4 years | 4.1 years | |||||||||
Weighted-average remaining lease term(1)
|
7.0 years | 6.9 years | |||||||||
Owned fleet | 370 | 332 | |||||||||
Managed fleet | 89 | 81 | |||||||||
Aircraft on order
|
320 | 361 | |||||||||
Aircraft purchase options(2)
|
24 | 25 | |||||||||
Total
|
803 | 799 | |||||||||
Current fleet contracted rentals
|
$ | 14.6 | billion | $ | 13.6 | billion | |||||
Committed fleet rentals
|
$ | 14.5 | billion | $ | 13.2 | billion | |||||
Total committed rentals
|
$ | 29.1 | billion | $ | 26.8 | billion | |||||
(1) Weighted-average fleet age and remaining lease term calculated based on net book value of our operating lease portfolio. | |||||||||||
(2) As of September 30, 2021 and December 31, 2020, we had options to acquire up to 24 and 25 Airbus A220 aircraft, respectively. |
September 30, 2021 | December 31, 2020 | ||||||||||||||||||||||
Region |
Net Book
Value |
% of Total |
Net Book
Value |
% of Total | |||||||||||||||||||
(in thousands, except percentages) | |||||||||||||||||||||||
Europe | $ | 7,126,653 | 32.2 | % | $ | 6,413,557 | 31.4 | % | |||||||||||||||
Asia (excluding China) | 5,750,040 | 26.0 | % | 5,513,498 | 27.1 | % | |||||||||||||||||
China | 2,984,951 | 13.5 | % | 2,766,543 | 13.5 | % | |||||||||||||||||
The Middle East and Africa | 2,425,414 | 11.0 | % | 2,356,418 | 11.6 | % | |||||||||||||||||
U.S. and Canada | 1,487,460 | 6.7 | % | 1,298,974 | 6.4 | % | |||||||||||||||||
Central America, South America, and Mexico | 1,407,559 | 6.4 | % | 1,074,792 | 5.3 | % | |||||||||||||||||
Pacific, Australia, and New Zealand | 928,620 | 4.2 | % | 956,568 | 4.7 | % | |||||||||||||||||
Total | $ | 22,110,697 | 100.0 | % | $ | 20,380,350 | 100.0 | % |
September 30, 2021 | December 31, 2020 | |||||||||||||||||||||||||
Aircraft type |
Number of
Aircraft |
% of Total |
Number of
Aircraft |
% of Total | ||||||||||||||||||||||
Airbus A319-100 | 1 | 0.3 | % | 1 | 0.3 | % | ||||||||||||||||||||
Airbus A320-200 | 31 | 8.4 | % | 31 | 9.4 | % | ||||||||||||||||||||
Airbus A320-200neo | 23 | 6.2 | % | 19 | 5.7 | % | ||||||||||||||||||||
Airbus A321-200 | 28 | 7.6 | % | 28 | 8.4 | % | ||||||||||||||||||||
Airbus A321-200neo | 62 | 16.7 | % | 49 | 14.8 | % | ||||||||||||||||||||
Airbus A330-200 | 13 | 3.5 | % | 13 | 3.9 | % | ||||||||||||||||||||
Airbus A330-300 | 8 | 2.2 | % | 8 | 2.4 | % | ||||||||||||||||||||
Airbus A330-900neo | 9 | 2.4 | % | 8 | 2.4 | % | ||||||||||||||||||||
Airbus A350-900 | 12 | 3.2 | % | 11 | 3.3 | % | ||||||||||||||||||||
Airbus A350-1000 | 2 | 0.5 | % | 2 | 0.6 | % | ||||||||||||||||||||
Boeing 737-700 | 4 | 1.1 | % | 4 | 1.2 | % | ||||||||||||||||||||
Boeing 737-800 | 88 | 23.8 | % | 88 | 26.5 | % | ||||||||||||||||||||
Boeing 737-8 MAX | 28 | 7.6 | % | 15 | 4.5 | % | ||||||||||||||||||||
Boeing 737-9 MAX | 3 | 0.8 | % | — | — | % | ||||||||||||||||||||
Boeing 777-200ER | 1 | 0.3 | % | 1 | 0.3 | % | ||||||||||||||||||||
Boeing 777-300ER | 24 | 6.5 | % | 24 | 7.2 | % | ||||||||||||||||||||
Boeing 787-9 | 26 | 7.0 | % | 23 | 7.0 | % | ||||||||||||||||||||
Boeing 787-10 | 6 | 1.6 | % | 6 | 1.8 | % | ||||||||||||||||||||
Embraer E190 | 1 | 0.3 | % | 1 | 0.3 | % | ||||||||||||||||||||
Total | 370 | 100.0 | % | 332 | 100.0 | % | ||||||||||||||||||||
Delivery Year |
Number of
Aircraft |
Number
Leased |
% Leased | |||||||||||||||||
2021 | 25 | 25 | 100.0 | % | ||||||||||||||||
2022 | 77 | 77 | 100.0 | % | ||||||||||||||||
2023 | 59 | 53 | 89.8 | % | ||||||||||||||||
2024 | 85 | 47 | 55.3 | % | ||||||||||||||||
2025 | 42 | 13 | 31.0 | % | ||||||||||||||||
Thereafter | 32 | — | — | % | ||||||||||||||||
Total | 320 | 215 | ||||||||||||||||||
September 30, 2021 | December 31, 2020 | ||||||||||
Unsecured | |||||||||||
Senior notes | $ | 17,490,582 | $ | 15,583,544 | |||||||
Term financings | 170,975 | 811,550 | |||||||||
Total unsecured debt financing | 17,661,557 | 16,395,094 | |||||||||
Secured | |||||||||||
Term financings | 129,851 | 276,032 | |||||||||
Export credit financing | 19,964 | 24,955 | |||||||||
Total secured debt financing | 149,815 | 300,987 | |||||||||
Total debt financing | 17,811,372 | 16,696,081 | |||||||||
Less: Debt discounts and issuance costs | (194,492) | (177,743) | |||||||||
Debt financing, net of discounts and issuance costs | $ | 17,616,880 | $ | 16,518,338 | |||||||
Selected interest rates and ratios: | |||||||||||
Composite interest rate(1)
|
2.82 | % | 3.13 | % | |||||||
Composite interest rate on fixed-rate debt(1)
|
2.93 | % | 3.26 | % | |||||||
Percentage of total debt at a fixed-rate | 94.96 | % | 93.02 | % | |||||||
(1) This rate does not include the effect of upfront fees, facility fees, undrawn fees or amortization of debt discounts and issuance costs.
|
Rating Agency | Long-term Debt | Corporate Rating | Outlook | Date of Last Ratings Action | ||||||||||||||||||||||
Kroll Bond Ratings
|
A- | A- | Negative | March 25, 2021 | ||||||||||||||||||||||
Standard and Poor's
|
BBB | BBB | Stable | April 7, 2021 | ||||||||||||||||||||||
Fitch Ratings
|
BBB | BBB | Stable | July 1, 2021 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||
Rental of flight equipment | $ | 519,535 | $ | 468,443 | $ | 1,439,674 | $ | 1,462,999 | ||||||||||||||||||
Aircraft sales, trading and other | 4,974 | 25,158 | 51,539 | 63,338 | ||||||||||||||||||||||
Total revenues | 524,509 | 493,601 | 1,491,213 | 1,526,337 | ||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||
Interest | 114,659 | 107,519 | 346,244 | 317,753 | ||||||||||||||||||||||
Amortization of debt discounts and issuance costs | 12,571 | 10,899 | 37,109 | 31,660 | ||||||||||||||||||||||
Interest expense | 127,230 | 118,418 | 383,353 | 349,413 | ||||||||||||||||||||||
Depreciation of flight equipment | 224,960 | 195,054 | 651,742 | 577,969 | ||||||||||||||||||||||
Selling, general and administrative | 31,082 | 20,239 | 84,682 | 75,142 | ||||||||||||||||||||||
Stock-based compensation | 6,692 | 6,635 | 18,800 | 14,956 | ||||||||||||||||||||||
Total expenses | 389,964 | 340,346 | 1,138,577 | 1,017,480 | ||||||||||||||||||||||
Income before taxes | 134,545 | 153,255 | 352,636 | 508,857 | ||||||||||||||||||||||
Income tax expense | (27,208) | (32,860) | (67,785) | (103,686) | ||||||||||||||||||||||
Net income | $ | 107,337 | $ | 120,395 | $ | 284,851 | $ | 405,171 | ||||||||||||||||||
Preferred stock dividends | (7,331) | (3,843) | (19,010) | (11,531) | ||||||||||||||||||||||
Net income available to common stockholders | $ | 100,006 | $ | 116,552 | $ | 265,841 | $ | 393,640 | ||||||||||||||||||
Earnings per share of common stock
|
||||||||||||||||||||||||||
Basic
|
$ | 0.88 | $ | 1.02 | $ | 2.33 | $ | 3.46 | ||||||||||||||||||
Diluted
|
$ | 0.87 | $ | 1.02 | $ | 2.32 | $ | 3.46 | ||||||||||||||||||
Other financial data
|
||||||||||||||||||||||||||
Pre-tax profit margin
|
25.7 | % | 31.0 | % | 23.6 | % | 33.3 | % | ||||||||||||||||||
Adjusted net income before income taxes(1)
|
$ | 146,477 | $ | 166,946 | $ | 389,535 | $ | 543,942 | ||||||||||||||||||
Adjusted pre-tax profit margin(1)
|
27.9 | % | 33.8 | % | 26.1 | % | 35.6 | % | ||||||||||||||||||
Adjusted diluted earnings per share before income taxes(1)
|
$ | 1.28 | $ | 1.47 | $ | 3.40 | $ | 4.77 | ||||||||||||||||||
Pre-tax return on common equity (trailing twelve months)
|
8.0 | % | 12.8 | % | 8.0 | % | 12.8 | % | ||||||||||||||||||
Adjusted pre-tax return on common equity (trailing twelve months)(1)
|
9.1 | % | 13.9 | % | 9.1 | % | 13.9 | % |