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, 2022 | December 31, 2021 | ||||||||||
(unaudited) | |||||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 1,101,844 | $ | 1,086,500 | |||||||
Restricted cash | 15,124 | 21,792 | |||||||||
Flight equipment subject to operating leases | 28,656,269 | 27,101,808 | |||||||||
Less accumulated depreciation | (4,727,410) | (4,202,804) | |||||||||
23,928,859 | 22,899,004 | ||||||||||
Deposits on flight equipment purchases | 1,493,041 | 1,508,892 | |||||||||
Other assets | 1,685,103 | 1,452,534 | |||||||||
Total assets | $ | 28,223,971 | $ | 26,968,722 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Accrued interest and other payables | $ | 604,327 | $ | 611,757 | |||||||
Debt financing, net of discounts and issuance costs | 18,769,057 | 17,022,480 | |||||||||
Security deposits and maintenance reserves on flight equipment leases | 1,235,704 | 1,173,831 | |||||||||
Rentals received in advance | 149,923 | 138,816 | |||||||||
Deferred tax liability | 936,526 | 1,013,270 | |||||||||
Total liabilities | $ | 21,695,537 | $ | 19,960,154 | |||||||
Shareholders’ Equity | |||||||||||
Preferred Stock, $0.01 par value; 50,000,000 shares authorized; 10,600,000 (aggregate liquidation preference of $850,000) shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively | $ | 106 | $ | 106 | |||||||
Class A common stock, $0.01 par value; 500,000,000 shares authorized; 110,892,097 and 113,987,154 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively | 1,109 | 1,140 | |||||||||
Class B Non-Voting common stock, $0.01 par value; authorized 10,000,000 shares; no shares issued or outstanding | — | — | |||||||||
Paid-in capital | 3,250,169 | 3,399,245 | |||||||||
Retained earnings | 3,274,113 | 3,609,885 | |||||||||
Accumulated other comprehensive loss | 2,937 | (1,808) | |||||||||
Total shareholders’ equity | $ | 6,528,434 | $ | 7,008,568 | |||||||
Total liabilities and shareholders’ equity | $ | 28,223,971 | $ | 26,968,722 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||
Revenues | |||||||||||||||||||||||
Rental of flight equipment | $ | 541,397 | $ | 519,535 | $ | 1,653,223 | $ | 1,439,674 | |||||||||||||||
19,937 | 4,974 | 62,469 | 51,539 | ||||||||||||||||||||
Total revenues | 561,334 | 524,509 | 1,715,692 | 1,491,213 | |||||||||||||||||||
Expenses | |||||||||||||||||||||||
Interest | 122,348 | 114,659 | 358,621 | 346,244 | |||||||||||||||||||
Amortization of debt discounts and issuance costs | 13,162 | 12,571 | 39,772 | 37,109 | |||||||||||||||||||
Interest expense | 135,510 | 127,230 | 398,393 | 383,353 | |||||||||||||||||||
Depreciation of flight equipment | 242,503 | 224,960 | 713,095 | 651,742 | |||||||||||||||||||
Write-off of Russian fleet | — | — | 802,352 | — | |||||||||||||||||||
Selling, general and administrative | 39,718 | 31,082 | 110,993 | 84,682 | |||||||||||||||||||
Stock-based compensation expense | 5,764 | 6,692 | 9,799 | 18,800 | |||||||||||||||||||
Total expenses | 423,495 | 389,964 | 2,034,632 | 1,138,577 | |||||||||||||||||||
Income/(loss) before taxes | 137,839 | 134,545 | (318,940) | 352,636 | |||||||||||||||||||
Income tax (expense)/benefit | (27,458) | (27,208) | 76,606 | (67,785) | |||||||||||||||||||
Net income/(loss) | $ | 110,381 | $ | 107,337 | $ | (242,334) | $ | 284,851 | |||||||||||||||
Preferred stock dividends | (10,425) | (7,331) | (31,275) | (19,010) | |||||||||||||||||||
Net income/(loss) attributable to common stockholders | $ | 99,956 | $ | 100,006 | $ | (273,609) | $ | 265,841 | |||||||||||||||
Other comprehensive income/(loss): | |||||||||||||||||||||||
Foreign currency translation adjustment | $ | 21,481 | $ | 7,129 | $ | 27,811 | $ | (943) | |||||||||||||||
Change in fair value of hedged transactions | (17,063) | (7,874) | (21,774) | (1,677) | |||||||||||||||||||
Total tax (expense)/benefit on other comprehensive income/loss | (946) | 159 | (1,292) | 560 | |||||||||||||||||||
Other comprehensive income/(loss), net of tax | 3,472 | (586) | 4,745 | (2,060) | |||||||||||||||||||
Total comprehensive income/(loss) attributable for common stockholders | $ | 103,428 | $ | 99,420 | $ | (268,864) | $ | 263,781 | |||||||||||||||
Earnings/(loss) per share of common stock: | |||||||||||||||||||||||
Basic | $ | 0.90 | $ | 0.88 | $ | (2.45) | $ | 2.33 | |||||||||||||||
Diluted | $ | 0.90 | $ | 0.87 | $ | (2.45) | $ | 2.32 | |||||||||||||||
Weighted-average shares outstanding | |||||||||||||||||||||||
Basic | 110,892,097 | 114,122,512 | 111,874,002 | 114,071,951 | |||||||||||||||||||
Diluted | 111,090,133 | 114,381,621 | 111,874,002 | 114,415,169 | |||||||||||||||||||
Dividends declared per share of common stock | $ | 0.185 | $ | 0.16 | $ | 0.555 | $ | 0.48 |
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, 2021 | 10,600,000 | $ | 106 | 113,987,154 | $ | 1,140 | — | $ | — | $ | 3,399,245 | $ | 3,609,885 | $ | (1,808) | $ | 7,008,568 | ||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon vesting of restricted stock units | — | — | 477,656 | 5 | — | — | (3) | — | — | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock repurchased | — | — | (2,959,458) | (30) | — | — | (129,519) | — | — | (129,549) | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | — | — | (2,523) | — | — | (2,523) | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared $0.185 per share of Class A common stock) | — | — | — | — | — | — | — | (21,136) | — | (21,136) | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared on preferred stock) | — | — | — | — | — | — | — | (10,425) | — | (10,425) | |||||||||||||||||||||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment and in fair value of hedged transactions, net of tax | — | — | — | — | — | — | — | — | 1,738 | 1,738 | |||||||||||||||||||||||||||||||||||||||||||||||||
Tax withholdings on stock-based compensation | — | — | (188,093) | (2) | — | — | (8,095) | — | — | (8,097) | |||||||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | (468,993) | — | (468,993) | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2022 | 10,600,000 | $ | 106 | 111,317,259 | $ | 1,113 | — | $ | — | $ | 3,259,105 | $ | 3,109,331 | $ | (70) | $ | 6,369,585 | ||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock upon vesting of restricted stock units | — | — | 59,603 | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock repurchased | — | — | (461,416) | (4) | — | — | (20,450) | — | — | (20,454) | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | — | — | 6,558 | — | — | 6,558 | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared $0.185 per share of Class A common stock) | — | — | — | — | — | — | — | (20,511) | — | (20,511) | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared on preferred stock) | — | — | — | — | — | — | — | (10,425) | — | (10,425) | |||||||||||||||||||||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment and in fair value of hedged transactions, net of tax | — | — | — | — | — | — | — | — | (465) | (465) | |||||||||||||||||||||||||||||||||||||||||||||||||
Tax withholdings on stock-based compensation | — | — | (23,349) | — | — | — | (931) | — | — | (931) | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 116,277 | — | 116,277 | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2022 | 10,600,000 | $ | 106 | 110,892,097 | $ | 1,109 | — | $ | — | $ | 3,244,282 | $ | 3,194,672 | $ | (535) | $ | 6,439,634 | ||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | — | — | — | 5,764 | — | — | 5,764 | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared 0.185 per share of Class A common stock) | — | — | — | — | — | — | — | (20,515) | — | (20,515) | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared on preferred stock) | — | — | — | — | — | — | — | (10,425) | — | (10,425) | |||||||||||||||||||||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment and in fair value of hedged transactions, net of tax | — | — | — | — | — | — | — | — | 3,472 | 3,472 | |||||||||||||||||||||||||||||||||||||||||||||||||
Tax withholdings on stock-based compensation | — | — | — | — | — | — | 123 | — | — | 123 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 110,381 | — | 110,381 | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2022 | 10,600,000 | $ | 106 | 110,892,097 | $ | 1,109 | — | $ | — | $ | 3,250,169 | $ | 3,274,113 | $ | 2,937 | $ | 6,528,434 |
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) | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared on 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) | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared on 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 | ||||||||||||||||||||||||||||||||||||||||||
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 of Class A common stock) | — | — | — | — | — | — | — | (18,263) | — | (18,263) | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends (declared on preferred stock) | — | — | — | — | — | — | — | (7,331) | — | (7,331) | |||||||||||||||||||||||||||||||||||||||||||||||||
Change in foreign currency translation adjustment and in fair value of hedged transactions, net of tax | — | — | — | — | — | — | — | — | (586) | (586) | |||||||||||||||||||||||||||||||||||||||||||||||||
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 |
Nine Months Ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
(unaudited) | |||||||||||
Operating Activities | |||||||||||
Net (loss)/income | $ | (242,334) | $ | 284,851 | |||||||
Adjustments to reconcile net (loss)/income to net cash provided by operating activities: | |||||||||||
Depreciation of flight equipment | 713,095 | 651,742 | |||||||||
Write-off of Russian fleet | 802,352 | — | |||||||||
Stock-based compensation expense | 9,799 | 18,800 | |||||||||
Deferred taxes | (78,035) | 64,931 | |||||||||
Amortization of discounts and debt issuance costs | 39,772 | 37,109 | |||||||||
Amortization of prepaid lease costs | 34,734 | 33,603 | |||||||||
Gain on aircraft sales, trading and other activity | (85,616) | (1,184) | |||||||||
Changes in operating assets and liabilities: | |||||||||||
Other assets | (243,109) | (148,982) | |||||||||
Accrued interest and other payables | (8,354) | (7,283) | |||||||||
Rentals received in advance | 16,259 | (4,199) | |||||||||
Net cash provided by operating activities | 958,563 | 929,388 | |||||||||
Investing Activities | |||||||||||
Acquisition of flight equipment under operating lease | (2,166,317) | (1,670,203) | |||||||||
Payments for deposits on flight equipment purchases | (428,424) | (303,856) | |||||||||
Proceeds from aircraft sales, trading and other activity | 42,043 | 2,042 | |||||||||
Acquisition of aircraft furnishings, equipment and other assets | (162,897) | (178,359) | |||||||||
Net cash used in investing activities | (2,715,595) | (2,150,376) | |||||||||
Financing Activities | |||||||||||
Issuance of common stock upon exercise of options | — | 1,438 | |||||||||
Cash dividends paid on Class A common stock | (62,738) | (54,737) | |||||||||
Common shares repurchased | (150,000) | (5,780) | |||||||||
Net proceeds from preferred stock issuance | — | 295,428 | |||||||||
Cash dividends paid on preferred stock | (31,275) | (19,010) | |||||||||
Tax withholdings on stock-based compensation | (8,903) | (7,441) | |||||||||
Net change in unsecured revolving facilities | 1,570,000 | — | |||||||||
Proceeds from debt financings | 1,497,615 | 3,655,830 | |||||||||
Payments in reduction of debt financings | (1,327,146) | (2,585,652) | |||||||||
Debt issuance costs | (5,855) | (9,688) | |||||||||
Security deposits and maintenance reserve receipts | 308,637 | 112,155 | |||||||||
Security deposits and maintenance reserve disbursements | (24,627) | (25,654) | |||||||||
Net cash provided by financing activities | 1,765,708 | 1,356,889 | |||||||||
Net decrease in cash | 8,676 | 135,901 | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 1,108,292 | 1,757,767 | |||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 1,116,968 | $ | 1,893,668 | |||||||
Supplemental Disclosure of Cash Flow Information | |||||||||||
Cash paid during the period for interest, including capitalized interest of $29,335 and $38,265 at September 30, 2022 and 2021, respectively | $ | 442,461 | $ | 428,349 | |||||||
Cash paid for income taxes | $ | 5,808 | $ | 2,739 | |||||||
Supplemental Disclosure of Noncash Activities | |||||||||||
Buyer furnished equipment, capitalized interest and deposits on flight equipment purchases applied to acquisition of flight equipment | $ | 596,021 | $ | 663,072 | |||||||
Cash dividends declared on common stock, not yet paid | $ | 20,515 | $ | 18,263 |
September 30, 2022 | December 31, 2021 | ||||||||||
(in thousands) | |||||||||||
Unsecured | |||||||||||
Senior notes | $ | 17,064,248 | $ | 16,892,058 | |||||||
Term financings | 186,775 | 167,000 | |||||||||
Revolving credit facility | 1,570,000 | — | |||||||||
Total unsecured debt financing | 18,821,023 | 17,059,058 | |||||||||
Secured | |||||||||||
Term financings | 116,981 | 126,660 | |||||||||
Export credit financing | 13,309 | 18,301 | |||||||||
Total secured debt financing | 130,290 | 144,961 | |||||||||
Total debt financing | 18,951,313 | 17,204,019 | |||||||||
Less: Debt discounts and issuance costs | (182,256) | (181,539) | |||||||||
Debt financing, net of discounts and issuance costs | $ | 18,769,057 | $ | 17,022,480 |
(in thousands) | |||||
Years ending December 31, | |||||
2022 | $ | 683,152 | |||
2023 | 2,621,611 | ||||
2024 | 2,863,800 | ||||
2025 | 2,409,553 | ||||
2026 | 4,953,021 | ||||
Thereafter | 5,420,176 | ||||
Total | $ | 18,951,313 |
(in thousands) | |||||
Net book value as of December 31, 2021 | $ | 22,899,004 | |||
Purchase of aircraft | 2,784,350 | ||||
Depreciation | (713,095) | ||||
Sale of aircraft and transfers to net investments in sales-type leases | (250,383) | ||||
Write-off of Russian fleet | (791,017) | ||||
Net book value as of September 30, 2022 | $ | 23,928,859 | |||
Accumulated depreciation as of September 30, 2022 | $ | (4,727,410) |
Estimated Delivery Years | ||||||||||||||||||||||||||||||||||||||||||||
Aircraft Type | 2022 | 2023 | 2024 | 2025 | 2026 | Thereafter | Total | |||||||||||||||||||||||||||||||||||||
Airbus A220-100/300 | 4 | 13 | 25 | 20 | 12 | — | 74 | |||||||||||||||||||||||||||||||||||||
Airbus A320/321neo(1) | 14 | 22 | 24 | 24 | 35 | 64 | 183 | |||||||||||||||||||||||||||||||||||||
Airbus A330-900neo | 3 | 6 | 4 | — | — | — | 13 | |||||||||||||||||||||||||||||||||||||
Airbus A350-900/1000 | 1 | 3 | 3 | — | — | — | 7 | |||||||||||||||||||||||||||||||||||||
Airbus A350F | — | — | — | — | 2 | 5 | 7 | |||||||||||||||||||||||||||||||||||||
Boeing 737-8/9 MAX | 11 | 29 | 33 | 19 | 16 | — | 108 | |||||||||||||||||||||||||||||||||||||
Boeing 787-9/10 | 1 | 5 | 4 | 10 | — | — | 20 | |||||||||||||||||||||||||||||||||||||
Total(2) | 34 | 78 | 93 | 73 | 65 | 69 | 412 | |||||||||||||||||||||||||||||||||||||
(1) The Company’s Airbus A320/321neo aircraft orders include 26 long-range variants and 49 extra long-range variants. | ||||||||||||||||||||||||||||||||||||||||||||
(2) The table above reflects Airbus and Boeing aircraft delivery delays based on contractual documentation. |
Years ending December 31, | |||||
2022 | $ | 2,230,839 | |||
2023 | 5,385,941 | ||||
2024 | 5,877,320 | ||||
2025 | 4,606,225 | ||||
2026 | 3,683,009 | ||||
Thereafter | 4,419,134 | ||||
Total | $ | 26,202,468 |
Years ending December 31, | |||||
2022 (excluding the nine months ended September 30, 2022) | $ | 552,722 | |||
2023 | 2,169,168 | ||||
2024 | 2,050,201 | ||||
2025 | 1,905,764 | ||||
2026 | 1,704,843 | ||||
Thereafter | 6,713,920 | ||||
Total | $ | 15,096,618 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
(in thousands, except share and per share) | |||||||||||||||||||||||
Basic earnings/(loss) per share: | |||||||||||||||||||||||
Numerator | |||||||||||||||||||||||
Net income/(loss) | $ | 110,381 | $ | 107,337 | $ | (242,334) | $ | 284,851 | |||||||||||||||
Preferred stock dividends | (10,425) | (7,331) | (31,275) | (19,010) | |||||||||||||||||||
Net income/(loss) attributable to common stockholders | $ | 99,956 | $ | 100,006 | $ | (273,609) | $ | 265,841 | |||||||||||||||
Denominator | |||||||||||||||||||||||
Weighted-average shares outstanding | 110,892,097 | 114,122,512 | 111,874,002 | 114,071,951 | |||||||||||||||||||
Basic earnings/(loss) per share | $ | 0.90 | $ | 0.88 | $ | (2.45) | $ | 2.33 | |||||||||||||||
Diluted earnings/(loss) per share: | |||||||||||||||||||||||
Numerator | |||||||||||||||||||||||
Net income/(loss) | $ | 110,381 | $ | 107,337 | $ | (242,334) | $ | 284,851 | |||||||||||||||
Preferred stock dividends | (10,425) | (7,331) | (31,275) | (19,010) | |||||||||||||||||||
Net income/(loss) attributable to common stockholders | $ | 99,956 | $ | 100,006 | $ | (273,609) | $ | 265,841 | |||||||||||||||
Denominator | |||||||||||||||||||||||
Number of shares used in basic computation | 110,892,097 | 114,122,512 | 111,874,002 | 114,071,951 | |||||||||||||||||||
Weighted-average effect of dilutive securities | 198,036 | 259,109 | — | 343,218 | |||||||||||||||||||
Number of shares used in per share computation | 111,090,133 | 114,381,621 | 111,874,002 | 114,415,169 | |||||||||||||||||||
Diluted earnings/(loss) per share | $ | 0.90 | $ | 0.87 | $ | (2.45) | $ | 2.32 |
Shares Issued and Outstanding as of September 30, 2022 | Carrying Value as of September 30, 2022 | Issue Date | Dividend Rate in Effect at September 30, 2022 | Next dividend rate reset date | Dividend rate after reset date | ||||||||||||||||||||||||||||||
Series A | 10,000,000 | $ | 250,000 | March 5, 2019 | 6.150 | % | March 15, 2024 | 3M LIBOR plus 3.65% | |||||||||||||||||||||||||||
Series B | 300,000 | 300,000 | March 2, 2021 | 4.650 | % | June 15, 2026 | 5 Yr U.S. Treasury plus 4.076% | ||||||||||||||||||||||||||||
Series C | 300,000 | 300,000 | October 13, 2021 | 4.125 | % | December 15, 2026 | 5 Yr U.S. Treasury plus 3.149% | ||||||||||||||||||||||||||||
Total | 10,600,000 | $ | 850,000 |
Unvested Restricted Stock Units | ||||||||||||||
Number of Shares | Weighted-Average Grant-Date Fair Value | |||||||||||||
Unvested at December 31, 2021 | 1,571,415 | $ | 43.88 | |||||||||||
Granted | 652,016 | $ | 47.24 | |||||||||||
Vested | (542,060) | $ | 42.50 | |||||||||||
Forfeited/canceled | (166,233) | $ | 40.47 | |||||||||||
Unvested at September 30, 2022 | 1,515,138 | $ | 45.90 | |||||||||||
Expected to vest after September 30, 2022 | 1,314,519 | $ | 46.53 |
September 30, 2022 | |||||
Future minimum lease payments to be received | $ | 217,300 | |||
Estimated residual values of leased flight equipment | 82,520 | ||||
Less: Unearned income | (43,263) | ||||
Net Investment in Sales-type Leases | $ | 256,557 |
(in thousands) | |||||
Years ending December 31, | |||||
2022 (excluding the nine months ended September 30, 2022) | $ | 5,125 | |||
2023 | 22,140 | ||||
2024 | 22,140 | ||||
2025 | 22,140 | ||||
2026 | 22,140 | ||||
Thereafter | 123,615 | ||||
Total | $ | 217,300 |
Title of each class | Cash dividend per share | Record Date | Payment Date | |||||||||||||||||
Class A Common Stock | $ | 0.20 | December 16, 2022 | January 10, 2023 | ||||||||||||||||
Series A Preferred Stock | $ | 0.384375 | November 30, 2022 | December 15, 2022 | ||||||||||||||||
Series B Preferred Stock | $ | 11.625 | November 30, 2022 | December 15, 2022 | ||||||||||||||||
Series C Preferred Stock | $ | 10.3125 | November 30, 2022 | December 15, 2022 |
September 30, 2022 | December 31, 2021 | ||||||||||
Net book value of flight equipment subject to operating lease | $ | 23.9 | billion | $ | 22.9 | billion | |||||
Weighted-average fleet age(1) | 4.5 years | 4.4 years | |||||||||
Weighted-average remaining lease term(1) | 7.0 years | 7.2 years | |||||||||
Owned fleet | 405 | 382 | |||||||||
Managed fleet | 87 | 92 | |||||||||
Aircraft on order | 412 | 431 | |||||||||
Total | 904 | 905 | |||||||||
Current fleet contracted rentals | $ | 15.1 | billion | $ | 14.8 | billion | |||||
Committed fleet rentals | $ | 15.8 | billion | $ | 16.1 | billion | |||||
Total committed rentals | $ | 30.9 | billion | $ | 30.9 | billion | |||||
(1) Weighted-average fleet age and remaining lease term calculated based on net book value of our flight equipment subject to operating lease. | |||||||||||
September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
Region | Net Book Value | % of Total | Net Book Value | % of Total | |||||||||||||||||||
(in thousands, except percentages) | |||||||||||||||||||||||
Europe | $ | 7,643,913 | 31.9 | % | $ | 7,439,993 | 32.5 | % | |||||||||||||||
Asia (excluding China) | 6,861,162 | 28.7 | % | 5,952,981 | 26.0 | % | |||||||||||||||||
China | 2,840,151 | 11.9 | % | 2,934,224 | 12.8 | % | |||||||||||||||||
The Middle East and Africa | 2,277,419 | 9.5 | % | 2,447,919 | 10.7 | % | |||||||||||||||||
Central America, South America, and Mexico | 1,862,807 | 7.8 | % | 1,566,133 | 6.8 | % | |||||||||||||||||
U.S. and Canada | 1,552,050 | 6.5 | % | 1,638,450 | 7.2 | % | |||||||||||||||||
Pacific, Australia, and New Zealand | 891,357 | 3.7 | % | 919,304 | 4.0 | % | |||||||||||||||||
Total | $ | 23,928,859 | 100.0 | % | $ | 22,899,004 | 100.0 | % |
Delivery Year | Number Leased | Number of Aircraft | % Leased | ||||||||||||||
2022 | 34 | 34 | 100.0 | % | |||||||||||||
2023 | 77 | 78 | 98.7 | % | |||||||||||||
2024 | 63 | 93 | 67.7 | % | |||||||||||||
2025 | 41 | 73 | 56.2 | % | |||||||||||||
2026 | 15 | 65 | 23.1 | % | |||||||||||||
Thereafter | 10 | 69 | 14.5 | % | |||||||||||||
Total | 240 | 412 | |||||||||||||||
September 30, 2022 | December 31, 2021 | ||||||||||
( in thousands, except percentages) | |||||||||||
Unsecured | |||||||||||
Senior notes | $ | 17,064,248 | $ | 16,892,058 | |||||||
Term financings | 186,775 | 167,000 | |||||||||
Revolving credit facility | 1,570,000 | — | |||||||||
Total unsecured debt financing | 18,821,023 | 17,059,058 | |||||||||
Secured | |||||||||||
Term financings | 116,981 | 126,660 | |||||||||
Export credit financing | 13,309 | 18,301 | |||||||||
Total secured debt financing | 130,290 | 144,961 | |||||||||
Total debt financing | 18,951,313 | 17,204,019 | |||||||||
Less: Debt discounts and issuance costs | (182,256) | (181,539) | |||||||||
Debt financing, net of discounts and issuance costs | $ | 18,769,057 | $ | 17,022,480 | |||||||
Selected interest rates and ratios: | |||||||||||
Composite interest rate(1) | 2.85 | % | 2.79 | % | |||||||
Composite interest rate on fixed-rate debt(1) | 2.86 | % | 2.90 | % | |||||||
Percentage of total debt at a fixed-rate | 87.0 | % | 94.8 | % | |||||||
(1) This rate does not include the effect of upfront fees, facility fees, undrawn fees or amortization of debt discounts and issuance costs. |
Shares Issued and Outstanding as of September 30, 2022 | Carrying Value as of September 30, 2022 | Issue Date | Dividend Rate in Effect at September 30, 2022 | Next dividend rate reset date | Dividend rate after reset date | ||||||||||||||||||||||||||||||
Series A | 10,000,000 | $ | 250,000 | March 5, 2019 | 6.150 | % | March 15, 2024 | 3M LIBOR plus 3.65% | |||||||||||||||||||||||||||
Series B | 300,000 | 300,000 | March 2, 2021 | 4.650 | % | June 15, 2026 | 5 Yr U.S. Treasury plus 4.076% | ||||||||||||||||||||||||||||
Series C | 300,000 | 300,000 | October 13, 2021 | 4.125 | % | December 15, 2026 | 5 Yr U.S. Treasury plus 3.149% | ||||||||||||||||||||||||||||
Total | 10,600,000 | $ | 850,000 |
Title of each class | March 15, 2022 | June 15, 2022 | September 15, 2022 | |||||||||||||||||
(in thousands) | ||||||||||||||||||||
Series A Preferred Stock | $3,844 | $3,844 | $3,843 | |||||||||||||||||
Series B Preferred Stock | $3,487 | $3,487 | $3,488 | |||||||||||||||||
Series C Preferred Stock | $3,094 | $3,094 | $3,094 |
Rating Agency | Long-term Debt | Corporate Rating | Outlook | Date of Last Ratings Action | ||||||||||||||||||||||
Kroll Bond Ratings | A- | A- | Stable | March 25, 2022 | ||||||||||||||||||||||
Standard and Poor's | BBB | BBB | Stable | April 21, 2022 | ||||||||||||||||||||||
Fitch Ratings | BBB | BBB | Stable | June 28, 2022 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||
Rental of flight equipment | $ | 541,397 | $ | 519,535 | $ | 1,653,223 | $ | 1,439,674 | ||||||||||||||||||
Aircraft sales, trading and other | 19,937 | 4,974 | 62,469 | 51,539 | ||||||||||||||||||||||
Total revenues | 561,334 | 524,509 | 1,715,692 | 1,491,213 | ||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||
Interest | 122,348 | 114,659 | 358,621 | 346,244 | ||||||||||||||||||||||
Amortization of debt discounts and issuance costs | 13,162 | 12,571 | 39,772 | 37,109 | ||||||||||||||||||||||
Interest expense | 135,510 | 127,230 | 398,393 | 383,353 | ||||||||||||||||||||||
Depreciation of flight equipment | 242,503 | 224,960 | 713,095 | 651,742 | ||||||||||||||||||||||
Write-off of Russian fleet | — | — | 802,352 | — | ||||||||||||||||||||||
Selling, general and administrative | 39,718 | 31,082 | 110,993 | 84,682 | ||||||||||||||||||||||
Stock-based compensation expense | 5,764 | 6,692 | 9,799 | 18,800 | ||||||||||||||||||||||
Total expenses | 423,495 | 389,964 | 2,034,632 | 1,138,577 | ||||||||||||||||||||||
Income/(loss) before taxes | 137,839 | 134,545 | (318,940) | 352,636 | ||||||||||||||||||||||
Income tax (expense)/benefit | (27,458) | (27,208) | 76,606 | (67,785) | ||||||||||||||||||||||
Net income/(loss) | $ | 110,381 | $ | 107,337 | $ | (242,334) | $ | 284,851 | ||||||||||||||||||
Preferred stock dividends | (10,425) | (7,331) | (31,275) | (19,010) | ||||||||||||||||||||||
Net income/(loss) attributable to common stockholders | $ | 99,956 | $ | 100,006 | $ | (273,609) | $ | 265,841 | ||||||||||||||||||
Earnings/(Loss) per share of common stock: | ||||||||||||||||||||||||||
Basic | $ | 0.90 | $ | 0.88 | $ | (2.45) | $ | 2.33 | ||||||||||||||||||
Diluted | $ | 0.90 | $ | 0.87 | $ | (2.45) | $ | 2.32 | ||||||||||||||||||
Other financial data | ||||||||||||||||||||||||||
Pre-tax margin | 24.6 | % | 25.7 | % | (18.6) | % | 23.6 | % | ||||||||||||||||||
Pre-tax return on common equity (trailing twelve months) | (2.9) | % | 8.0 | % | (2.9) | % | 8.0 | % | ||||||||||||||||||
Adjusted net income before income taxes(1) | $ | 146,340 | $ | 146,477 | $ | 501,708 | $ | 389,535 | ||||||||||||||||||
Adjusted diluted earnings per share before income taxes(1) | $ | 1.32 | $ | 1.28 | $ | 4.47 | $ | 3.40 | ||||||||||||||||||
Adjusted pre-tax margin(1) | 26.1 | % | 27.9 | % | 29.2 | % | 26.1 | % | ||||||||||||||||||
Adjusted pre-tax return on common equity (trailing twelve months)(1) | 12.0 | % | 9.1 | % | 12.0 | % | 9.1 | % |
Incorporated by Reference | ||||||||||||||||||||||||||||||||
Exhibit Number | Exhibit Description | Form | File No. | Exhibit | Filing Date | |||||||||||||||||||||||||||
3.1 | S-1 | 333-171734 | 3.1 | January 14, 2011 | ||||||||||||||||||||||||||||
3.2 | 8-K | 001-35121 | 3.1 | March 27, 2018 | ||||||||||||||||||||||||||||
3.3 | 8-A | 001-35121 | 3.2 | March 4, 2019 | ||||||||||||||||||||||||||||
3.4 | 8-K | 001-35121 | 3.1 | March 2, 2021 | ||||||||||||||||||||||||||||
3.5 | 8-K | 001-35121 | 3.1 | October 13, 2021 | ||||||||||||||||||||||||||||
4.1 | 10-Q | 001-35121 | 4.1 | November 4, 2021 | ||||||||||||||||||||||||||||
10.1† | Filed herewith | |||||||||||||||||||||||||||||||
10.2† | Filed herewith | |||||||||||||||||||||||||||||||
31.1 | Filed herewith | |||||||||||||||||||||||||||||||
31.2 | Filed herewith | |||||||||||||||||||||||||||||||
32.1 | Furnished herewith | |||||||||||||||||||||||||||||||
32.2 | Furnished herewith | |||||||||||||||||||||||||||||||
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.SCH | XBRL Taxonomy Extension Schema | |||||||||||||||||||||||||||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase | |||||||||||||||||||||||||||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase | |||||||||||||||||||||||||||||||
101.LAB | XBRL Taxonomy Extension Label Linkbase | |||||||||||||||||||||||||||||||
Incorporated by Reference | ||||||||||||||||||||||||||||||||
Exhibit Number | Exhibit Description | Form | File No. | Exhibit | Filing Date | |||||||||||||||||||||||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase | |||||||||||||||||||||||||||||||
104 | The cover page from Air Lease Corporation's Quarterly Report on Form 10-Q for the quarter ended September 30, 2022, formatted in Inline XBRL and contained in Exhibit 101 | |||||||||||||||||||||||||||||||
† | The Company has omitted portions of the referenced exhibit pursuant to Item 601(b) of Regulation S-K because it (a) is not material and (b) is the type of information that the Company both customarily and actually treats as private and confidential. |
AIR LEASE CORPORATION | |||||
November 3, 2022 | /s/ John L. Plueger | ||||
John L. Plueger | |||||
Chief Executive Officer and President | |||||
(Principal Executive Officer) | |||||
November 3, 2022 | /s/ Gregory B. Willis | ||||
Gregory B. Willis | |||||
Executive Vice President and Chief Financial Officer | |||||
(Principal Financial Officer and Principal Accounting Officer) |
ALC – Amendment N°6 to the A220 Purchase Agreement | ||||||||
Ref. CLC-CT2204915 | Page 1/5 |
ALC – Amendment N°6 to the A220 Purchase Agreement | ||||||||
Ref. CLC-CT2204915 | Page 2/5 |
ALC – Amendment N°6 to the A220 Purchase Agreement | ||||||||
Ref. CLC-CT2204915 | Page 3/5 |
Per: | /s/ Benoît Schultz | ||||
Name: | Benoît Schultz | ||||
Title: | CEO |
Per: | /s/ Grant Levy | ||||
Name: | Grant Levy | ||||
Title: | Executive Vice President |
ALC – Amendment N°6 to the A220 Purchase Agreement | ||||||||
Ref. CLC-CT2204915 | Page 4/5 |
ALC – Amendment N°6 to the A220 Purchase Agreement | ||||||||
Ref. CLC-CT2204915 | Page 5/5 |
ALC – Amendment N°6 to the A220 Purchase Agreement – Letter Agreement N°1 | ||||||||
Ref. CLC-CT2201254 | Page 1/3 |
ALC – Amendment N°6 to the A220 Purchase Agreement – Letter Agreement N°1 | ||||||||
Ref. CLC-CT2201254 | Page 2/3 |
Agreed and Accepted | Agreed and Accepted | |||||||||||||
For and on behalf of | For and on behalf of | |||||||||||||
AIR LEASE CORPORATION | AIRBUS CANADA LIMITED | |||||||||||||
PARTNERSHIP | ||||||||||||||
by its managing general partner, | ||||||||||||||
AIRBUS CANADA MANAGING GP INC. | ||||||||||||||
By: /s/ Grant Levy | By: /s/ Benoît Schultz | |||||||||||||
Its: Executive Vice President | Its: CEO |
ALC – Amendment N°6 to the A220 Purchase Agreement – Letter Agreement N°1 | ||||||||
Ref. CLC-CT2201254 | Page 3/3 |
ALC – Amendment N°7 to the A220 Purchase Agreement | ||||||||
Ref. CLC-CT2205382 | Page 1/4 |
ALC – Amendment N°7 to the A220 Purchase Agreement | ||||||||
Ref. CLC-CT2205382 | Page 2/4 |
ALC – Amendment N°7 to the A220 Purchase Agreement | ||||||||
Ref. CLC-CT2205382 | Page 3/4 |
Per: | /s/ Benoît Schultz | ||||
Name: | Benoît Schultz | ||||
Title: | CEO |
Per: | /s/ Grant Levy | ||||
Name: | Grant Levy | ||||
Title: | Executive Vice President |
ALC – Amendment N°7 to the A220 Purchase Agreement | ||||||||
Ref. CLC-CT2205382 | Page 4/4 |
/s/ John L. Plueger | ||||||||
John L. Plueger Chief Executive Officer and President (Principal Executive Officer) |
/s/ Gregory B. Willis | ||||||||
Gregory B. Willis Executive Vice President and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) |
/s/ John L. Plueger | |||||
John L. Plueger Chief Executive Officer and President (Principal Executive Officer) |
/s/ Gregory B. Willis | |||||
Gregory B. Willis Executive Vice President and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) |