Attached files

file filename
8-K - 8-K - AIR LEASE CORPa13-23784_18k.htm

Exhibit 99.1

 

GRAPHIC

 

Air Lease Corporation Announces Third Quarter 2013 Results

 

Los Angeles, California, November 7, 2013 — Air Lease Corporation (ALC) (NYSE: AL) announced today the results of its operations for the three and nine months ended September 30, 2013.

 

Highlights

 

Air Lease Corporation reports another consecutive quarter of fleet, revenue, profitability and financing growth:

 

·                  Diluted EPS increased 28% to $0.46 per share for the three months ended September 30, 2013 compared to $0.36 per share for the three months ended September 30, 2012

 

·                  Revenues increased 23% to $216 million for the three months ended September 30, 2013 compared to $175 million for the three months ended September 30, 2012

 

·                  Income before taxes increased 31% to $75 million with a pretax margin of 35% for the three months ended September 30, 2013 compared to income before taxes of $57 million with a pretax margin of 33% for the three months ended September 30, 2012

 

·                  Received an investment grade corporate and long-term debt credit rating of BBB- with a stable outlook from Standard & Poor’s Ratings Services

 

·                  Amended our Unsecured Syndicated Revolving Credit Facility, increasing the capacity by $300.0 million to $2.0 billion.

 

·                  Delivered eight aircraft from our order book, growing our fleet to 182 aircraft spread across a broad customer base of 79 airlines in 45 countries

 

·                  Our Board of Directors declared ALC’s fourth quarterly cash dividend of $0.03 per share on our outstanding common stock, representing a 20% increase from our previous quarterly cash dividends

 

The following table summarizes the results for the three and nine months ended September 30, 2013 and 2012 (in thousands, except share amounts):

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

September 30,

 

 

 

2013

 

 

 

2012

 

 

 

% change

 

 

 

2013

 

 

 

2012

 

 

 

% change

 

Revenues

 

$

 215,905

 

 

 

$

 174,925

 

 

 

23.4%

 

 

 

$

 615,774

 

 

 

$

 465,651

 

 

 

32.2%

 

Income before taxes

 

$

 74,888

 

 

 

$

 57,193

 

 

 

30.9%

 

 

 

$

 202,871

 

 

 

$

 142,687

 

 

 

42.2%

 

Net income

 

$

 48,578

 

 

 

$

 37,011

 

 

 

31.3%

 

 

 

$

 131,564

 

 

 

$

 92,110

 

 

 

42.8%

 

Cash provided by operating activities

 

$

 184,906

 

 

 

$

 132,276

 

 

 

39.8%

 

 

 

$

 492,786

 

 

 

$

 372,496

 

 

 

32.3%

 

Diluted EPS

 

$

 0.46

 

 

 

$

 0.36

 

 

 

27.8%

 

 

 

$

 1.25

 

 

 

$

 0.90

 

 

 

38.9%

 

Adjusted net income(1)

 

$

 54,911

 

 

 

$

 44,602

 

 

 

23.1%

 

 

 

$

 153,879

 

 

 

$

 115,415

 

 

 

33.3%

 

Adjusted EBITDA(1)

 

$

 197,933

 

 

 

$

 161,467

 

 

 

22.6%

 

 

 

$

 565,939

 

 

 

$

 422,683

 

 

 

33.9%

 

 

(1) See notes 1 and 2 to the Consolidated Statements of Income included in this earnings release for a discussion of the non-GAAP measures adjusted net income and adjusted EBITDA.

 

“ALC’s strong results accelerated during the third quarter as we increased our diluted EPS 27.8% compared to Q3 of 2012.  Our pretax profit margin of 35% is the highest ALC has achieved to date.  ALC’s Board of Directors declared $0.03 per share cash dividend, which represents a 20% increase over the previous quarterly cash dividends.  We achieved our stated goal of an investment grade rating from Standard and Poor’s during the quarter and we will continue to push for additional ratings and upgrades in the coming years.  The demand for our future aircraft deliveries remains strong and is driven by the continued global passenger growth and the increasing needs of airlines to modernize aging aircraft fleets,” said Steven F. Udvar-Házy, Chairman and Chief Executive Officer of Air Lease Corporation.

 

“Our fleet of 182 aircraft continues to perform at 100% utilization with a stable overall portfolio lease rate factor.  We are concluding placements in 2015 and now marketing 2016 positions and beyond with good demand.  Inbound inquiries from the banking community caused us to re-open our bank revolver and upsize the facility from $1.7 billion to $2.0 billion adding three new banks along with a number of existing banks increasing their participation size.  The strong support from the banking community reinforces our ample liquidity and along with our investment grade rating drove our composite cost of funds down to 3.46%,” said John L. Plueger, President and Chief Operating Officer of Air Lease Corporation.

 



 

 Fleet Growth

 

During the quarter we added eight aircraft, increasing our fleet to 182 aircraft spread across a broad customer base of 79 airlines in 45 countries as of September 30, 2013, compared to 174 aircraft spread across 78 airlines in 44 countries as of June 30, 2013.

 

Below are portfolio metrics of our fleet as of September 30, 2013 and December 31, 2012:

 

 

 

September 30, 2013

 

December 31, 2012

Fleet size

 

182

 

 

155

 

Weighted-average fleet age(1) 

 

3.6 years

 

 

3.5 years

 

Weighted-average remaining lease term(1) 

 

7.0 years

 

 

6.8 years

 

Aggregate fleet net book value

 

$         7.2 billion

 

 

$         6.3 billion

 

 

(1)        Weighted-average fleet age and remaining lease term calculated based on net book value.

 

Over 90% of our aircraft are operated internationally. The following table sets forth the percentage of net book value of our aircraft portfolio in the indicated regions as of September 30, 2013 and December 31, 2012:

 

 

 

 

September 30, 2013

 

December 31, 2012

Region

 

% of Net Book Value

 

% of Net Book Value

Asia/Pacific

 

41.5

%

 

35.9

%

Europe

 

35.6

 

 

38.4

 

Central America, South America and Mexico

 

11.7

 

 

12.6

 

U.S. and Canada

 

6.1

 

 

7.3

 

The Middle East and Africa

 

5.1

 

 

5.8

 

Total

 

100.0

%

 

100.0

%

 

 

The following table sets forth the number of aircraft we leased by aircraft type as of September 30, 2013 and December 31, 2012:

 

 

 

September 30, 2013

 

December 31, 2012

Aircraft type

 

Number of
Aircraft

 

% of
Total

 

Number of
Aircraft

 

% of
Total

Airbus A319/320/321

 

52

 

28.6

%

 

41

 

26.4

%

Airbus A330-200/300

 

21

 

11.5

 

 

17

 

11.0

 

Boeing 737-700/800

 

52

 

28.6

 

 

46

 

29.7

 

Boeing 767-300ER

 

3

 

1.7

 

 

3

 

1.9

 

Boeing 777-200/300ER

 

7

 

3.8

 

 

7

 

4.5

 

Embraer E175/190

 

32

 

17.6

 

 

31

 

20.0

 

ATR 72-600

 

15

 

8.2

 

 

10

 

6.5

 

Total

 

182

 

100.0

%

 

155

 

100.0

%

 



 

Debt Financing Activities

 

During the third quarter of 2013 and through November 7, 2013, the Company expanded our banking group to 43 institutions and entered into additional debt facilities aggregating $517.0 million, which included a $300.0 million addition to our Syndicated Unsecured Revolving Credit Facility, $185.0 million in senior unsecured notes, and additional facilities aggregating $32.0 million. We ended the third quarter of 2013 with total unsecured debt outstanding of $3.9 billion. The Company’s unsecured debt as a percentage of total debt increased to 70.7% as of September 30, 2013 from 60.2% as of December 31, 2012, while reducing our composite cost of funds to 3.46% from 3.94% as of December 31, 2012.  We ended the third quarter of 2013 with a conservative balance sheet with a low residual value risk profile. As of September 30, 2013 and through November 7, 2013, we had ample available liquidity of $1.5 billion.

 

Our financing plan remains focused on raising unsecured debt in the global bank and capital markets, reinvesting cash flow from operations, and to a limited extent utilizing export credit financing. In May 2013, the Company received a corporate credit rating of A- from Kroll Bond Ratings, followed by a second investment grade corporate credit rating of BBB- from S&P with a stable outlook in August 2013, further broadening our access to attractively priced capital.

 

The Company’s debt financing was comprised of the following at September 30, 2013 and December 31, 2012:

 

 

 

September 30, 2013

 

December 31, 2012

 

 

(dollars in thousands)

Unsecured

 

 

 

 

Senior notes

 

$    2,170,620

 

$    1,775,000

Revolving credit facilities

 

1,239,000

 

420,000

Term financings

 

265,155

 

248,916

Convertible senior notes

 

200,000

 

200,000

Total unsecured debt financing

 

3,874,775

 

2,643,916

 

 

 

 

 

Secured

 

 

 

 

Warehouse facilities

 

839,000

 

1,061,838

Term financings

 

691,329

 

688,601

Export credit financing

 

73,203

 

Total secured debt financing

 

1,603,532

 

1,750,439

 

 

 

 

 

Total secured and unsecured debt financing

 

5,478,307

 

4,394,355

Less: Debt discount

 

(12,029)

 

(9,623)

Total debt

 

$    5,466,278

 

$    4,384,732

 

 

 

 

 

Selected interest rates and ratios:

 

 

 

 

Composite interest rate(1)

 

3.46%

 

3.94%

Composite interest rate on fixed rate debt(1)

 

4.86%

 

5.06%

Percentage of total debt at fixed rate

 

50.99%

 

53.88%

 

 

 

 

 

 

 

(1)              This rate does not include the effect of upfront fees, undrawn fees or issuance cost amortization.

 



 

Conference Call

 

In connection with the earnings release, Air Lease Corporation will host a conference call on November 7, 2013 at 4:30 PM Eastern Time to discuss the Company’s financial results for the third quarter of 2013.

 

Investors can participate in the conference call by dialing (800) 706-7741 domestic or (617) 614-3471 international. The passcode for the call is 57067719.

 

For your convenience, the conference call can be replayed in its entirety beginning at 6:30 PM ET on November 7, 2013 until 11:59 PM ET on November 14, 2013. If you wish to listen to the replay of this conference call, please dial (888) 286-8010 domestic or (617) 801-6888 international and enter passcode 37642072.

 

About Air Lease Corporation

 

Air Lease Corporation is an aircraft leasing company based in Los Angeles, California that has airline customers throughout the world. ALC and its team of dedicated and experienced professionals are principally engaged in purchasing commercial aircraft and leasing them to its airline partners worldwide through customized aircraft leasing and financing solutions. For more information, visit ALC’s website at www.airleasecorp.com.

 

Contact

 

Investors:

Ryan McKenna
Assistant Vice President, Strategic Planning & Investor Relations
Email: rmckenna@airleasecorp.com

 

Media:

Laura St. John
Media and Investor Relations Coordinator
Email: lstjohn@airleasecorp.com

 



 

Forward-Looking Statements

 

Statements in this press release that are not historical facts are hereby identified as “forward-looking statements,” including any statements about our expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance. These statements are often, but not always, made through the use of words or phrases such as “anticipate,” “believes,” “can,” “could,” “may,” “predicts,” “potential,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “intends” and similar words or phrases. These statements are only predictions and involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual results to differ materially from those expressed in such statements, including as a result of the following factors, among others:

 

·                  our inability to make acquisitions of, or lease, aircraft on favorable terms;

 

·                  our inability to obtain additional financing on favorable terms, if required, to complete the acquisition of sufficient aircraft as currently contemplated or to fund the operations and growth of our business;

 

·                  our inability to obtain refinancing prior to the time our debt matures;

 

·                  impaired financial condition and liquidity of our lessees;

 

·                  deterioration of economic conditions in the commercial aviation industry generally;

 

·                  increased maintenance, operating or other expenses or changes in the timing thereof;

 

·                  changes in the regulatory environment;

 

·                  our inability to effectively deploy the net proceeds from our capital raising activities;

 

·                  potential natural disasters and terrorist attacks and the amount of our insurance coverage, if any, relating thereto; and

 

·                  the factors discussed under “Part I – Item 1A. Risk Factors,” In our Annual Report on Form 10-K for the year ended December 31, 2012 and other SEC filings.

 

 

All forward-looking statements are necessarily only estimates of future results, and there can be no assurance that actual results will not differ materially from expectations. You are therefore cautioned not to place undue reliance on such statements. Any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.

 

###

 


 

 


 

Air Lease Corporation and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and par value amounts)

 

 

 

September 30,
2013

 

December 31,
2012

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

221,680

 

$

230,089

 

Restricted cash

 

85,516

 

106,307

 

 

 

 

 

 

 

Flight equipment subject to operating leases

 

7,791,520

 

6,598,898

 

Less accumulated depreciation

 

(551,432

)

(347,035

)

 

 

7,240,088

 

6,251,863

 

 

 

 

 

 

 

Deposits on flight equipment purchases

 

966,674

 

564,718

 

Deferred debt issue costs—less accumulated amortization of $46,489 and $32,288 as of September 30, 2013 and December 31, 2012, respectively

 

88,118

 

74,219

 

Other assets

 

206,225

 

126,428

 

Total assets

 

$

8,808,301

 

$

7,353,624

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Accrued interest and other payables

 

$

123,604

 

$

90,169

 

Debt financing, net of discounts

 

5,466,278

 

4,384,732

 

Security deposits and maintenance reserves on flight equipment leases

 

539,975

 

412,223

 

Rentals received in advance

 

53,589

 

41,137

 

Deferred tax liability

 

164,049

 

92,742

 

Total liabilities

 

$

6,347,495

 

$

5,021,003

 

Shareholders’ Equity

 

 

 

 

 

Preferred Stock, $0.01 par value; 50,000,000 shares authorized; no shares issued or outstanding

 

$

 

$

 

Class A Common Stock, $0.01 par value; authorized 500,000,000 shares; issued and outstanding 99,924,963 and 99,417,998 shares at September 30, 2013 and December 31, 2012, respectively

 

991

 

991

 

Class B Non-Voting Common Stock, $0.01 par value; authorized 10,000,000 shares; issued and outstanding 1,829,339 shares

 

18

 

18

 

Paid-in capital

 

2,202,731

 

2,198,501

 

Retained earnings

 

257,066

 

133,111

 

Total shareholders’ equity

 

$

2,460,806

 

$

2,332,621

 

Total liabilities and shareholders’ equity

 

$

8,808,301

 

$

7,353,624

 

 



 

Air Lease Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except share amounts)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(unaudited)

 

(unaudited)

 

Revenues

 

 

 

 

 

 

 

 

 

Rental of flight equipment

 

$

213,835

 

$

172,856

 

$

610,237

 

$

459,643

 

Interest and other

 

2,070

 

2,069

 

5,537

 

6,008

 

Total revenues

 

215,905

 

174,925

 

615,774

 

465,651

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Interest

 

41,946

 

35,248

 

125,644

 

91,308

 

Amortization of discounts and deferred debt issue costs

 

6,012

 

4,595

 

16,571

 

11,553

 

Interest expense

 

47,958

 

39,843

 

142,215

 

102,861

 

 

 

 

 

 

 

 

 

 

 

Depreciation of flight equipment

 

71,811

 

57,932

 

204,457

 

154,805

 

Selling, general and administrative

 

17,497

 

12,833

 

48,392

 

40,750

 

Stock-based compensation

 

3,751

 

7,124

 

17,839

 

24,548

 

Total expenses

 

141,017

 

117,732

 

412,903

 

322,964

 

 

 

 

 

 

 

 

 

 

 

Income before taxes

 

74,888

 

57,193

 

202,871

 

142,687

 

Income tax expense

 

(26,310

)

(20,182

)

(71,307

)

(50,577

)

Net income

 

$

48,578

 

$

37,011

 

$

131,564

 

$

92,110

 

 

 

 

 

 

 

 

 

 

 

Net income per share of Class A and Class B Common Stock:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.48

 

$

0.37

 

$

1.30

 

$

0.91

 

Diluted

 

$

0.46

 

$

0.36

 

$

1.25

 

$

0.90

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

101,753,783

 

101,247,337

 

101,440,360

 

100,906,094

 

Diluted

 

109,227,709

 

107,875,105

 

108,784,560

 

107,574,616

 

 

 

 

 

 

 

 

 

 

 

Other financial data:

 

 

 

 

 

 

 

 

 

Adjusted net income(1)

 

$

54,911

 

$

44,602

 

$

153,879

 

$

115,415

 

Adjusted EBITDA(2)

 

$

197,933

 

$

161,467

 

$

565,939

 

$

422,683

 

 

(1)                 Adjusted net income (defined as net income before stock-based compensation expense and non-cash interest expense, which includes the amortization of discounts and debt issuance costs) is a measure of both operating performance and liquidity that is not defined by United States generally accepted accounting principles (“GAAP”) and should not be considered as an alternative to net income, income from operations or any other performance measures derived in accordance with GAAP. Adjusted net income is presented as a supplemental disclosure because management believes that it may be a useful performance measure that is used within our industry. We believe adjusted net income provides useful information on our earnings from ongoing operations, our ability to service our long-term debt and other fixed obligations, and our ability to fund our expected growth with internally generated funds. Set forth below is additional detail as to how we use adjusted net income as a measure of both operating performance and liquidity, as well as a discussion of the limitations of adjusted net income as an analytical tool and a reconciliation of adjusted net income to our GAAP net income and cash flow from operating activities.

 

Operating Performance:    Management and our Board of Directors use adjusted net income in a number of ways to assess our consolidated financial and operating performance, and we believe this measure is helpful in identifying trends in our performance. We use adjusted net income as a measure of our consolidated operating performance exclusive of income and expenses that relate to the financing, income taxes, and capitalization of the business. Also, adjusted net income assists us in comparing our operating performance on a consistent basis as it removes the impact of our capital structure (primarily one-time amortization of convertible debt discounts) and stock-based compensation expense from our operating results. In addition, adjusted net income helps management identify controllable expenses and make decisions designed to help us meet our current financial goals and optimize our financial performance. Accordingly, we believe this metric measures our financial performance based on operational factors that we can influence in the short term, namely the cost structure and expenses of the organization.

 

Liquidity:    In addition to the uses described above, management and our Board of Directors use adjusted net income as an indicator of the amount of cash flow we have available to service our debt obligations, and we believe this measure can serve the same purpose for our investors.

 

Limitations:    Adjusted net income has limitations as an analytical tool, and you should not considered in isolation, or as a substitute for analysis of our operating results or cash flows as reported under GAAP. Some of these limitations are as follows:

 

·   adjusted net income does not reflect (i) our cash expenditures or future requirements for capital expenditures or contractual commitments, or (ii) changes in or cash requirements for our working capital needs; and

 



 

·   our calculation of adjusted net income may differ from the adjusted net income or analogous calculations of other companies in our industry, limiting its usefulness as a comparative measure.

 

The following tables show the reconciliation of net income and cash flows from operating activities, the most directly comparable GAAP measures of performance and liquidity, to adjusted net income (in thousands):

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(unaudited)

 

(unaudited)

 

Reconciliation of cash flows from operating activities to adjusted net income:

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

184,906

 

$

132,276

 

$

492,786

 

$

372,496

 

Depreciation of flight equipment

 

(71,811

)

(57,932

)

(204,457

)

(154,805

)

Stock-based compensation

 

(3,751

)

(7,124

)

(17,839

)

(24,548

)

Deferred taxes

 

(26,310

)

(20,182

)

(71,307

)

(50,573

)

Amortization of discounts and deferred debt issue costs

 

(6,012

)

(4,595

)

(16,571

)

(11,553

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

Other assets

 

637

 

11,727

 

(7,917

)

20,114

 

Accrued interest and other payables

 

(25,216

)

(16,924

)

(30,679

)

(48,085

)

Rentals received in advance

 

(3,865

)

(235

)

(12,452

)

(10,936

)

Net income

 

48,578

 

37,011

 

131,564

 

92,110

 

Amortization of discounts and deferred debt issue costs

 

6,012

 

4,595

 

16,571

 

11,553

 

Stock-based compensation

 

3,751

 

7,124

 

17,839

 

24,548

 

Tax effect

 

(3,430

)

(4,128

)

(12,095

)

(12,796

)

Adjusted net income

 

$

54,911

 

$

44,602

 

$

153,879

 

$

115,415

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(unaudited)

 

(unaudited)

 

Reconciliation of net income to adjusted net income:

 

 

 

 

 

 

 

 

 

Net income

 

$

48,578

 

$

37,011

 

$

131,564

 

$

92,110

 

Amortization of discounts and deferred debt issue costs

 

6,012

 

4,595

 

16,571

 

11,553

 

Stock-based compensation

 

3,751

 

7,124

 

17,839

 

24,548

 

Tax effect

 

(3,430

)

(4,128

)

(12,095

)

(12,796

)

Adjusted net income

 

$

54,911

 

$

44,602

 

$

153,879

 

$

115,415

 

 

(2)                 Adjusted EBITDA (defined as net income before net interest expense, stock-based compensation expense, income tax expense, and depreciation and amortization expense) is a measure of both operating performance and liquidity that is not defined by GAAP and should not be considered as an alternative to net income, income from operations or any other performance measures derived in accordance with GAAP. Adjusted EBITDA is presented as a supplemental disclosure because management believes that it may be a useful performance measure that is used within our industry. We believe adjusted EBITDA provides useful information on our earnings from ongoing operations, our ability to service our long-term debt and other fixed obligations, and our ability to fund our expected growth with internally generated funds. Set forth below is additional detail as to how we use adjusted EBITDA as a measure of both operating performance and liquidity, as well as a discussion of the limitations of adjusted EBITDA as an analytical tool and a reconciliation of adjusted EBITDA to our GAAP net income and cash flow from operating activities.

 

Operating Performance:    Management and our Board of Directors use adjusted EBITDA in a number of ways to assess our consolidated financial and operating performance, and we believe this measure is helpful in identifying trends in our performance. We use adjusted EBITDA as a measure of our consolidated operating performance exclusive of income and expenses that relate to the financing, income taxes, and capitalization of the business. Also, adjusted EBITDA assists us in comparing our operating performance on a consistent basis as it removes the impact of our capital structure (primarily one-time amortization of convertible debt discounts) and stock-based compensation expense from our operating results. In addition, adjusted EBITDA helps management identify controllable expenses and make decisions designed to help us meet our current financial goals and optimize our financial performance. Accordingly, we believe this metric measures our financial performance based on operational factors that we can influence in the short term, namely the cost structure and expenses of the organization.

 


 

 


 

Liquidity: In addition to the uses described above, management and our Board of Directors use adjusted EBITDA as an indicator of the amount of cash flow we have available to service our debt obligations, and we believe this measure can serve the same purpose for our investors.

 

Limitations:    Adjusted EBITDA has limitations as an analytical tool, and should not be considered in isolation, or as a substitute for analysis of our operating results or cash flows as reported under GAAP. Some of these limitations are as follows:

 

·   adjusted EBITDA does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;

 

·   adjusted EBITDA does not reflect changes in or cash requirements for our working capital needs;

 

·   adjusted EBITDA does not reflect interest expense or cash requirements necessary to service interest or principal payments on our debt; and

 

·   other companies in our industry may calculate these measures differently from how we calculate these measures, limiting their usefulness as comparative measures.

 

 

 

The following tables show the reconciliation of net income and cash flows from operating activities, the most directly comparable GAAP measures of performance and liquidity, to adjusted EBITDA (in thousands):

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(unaudited)

 

(unaudited)

 

Reconciliation of cash flows from operating activities to adjusted EBITDA:

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

184,906

 

$

132,276

 

$

492,786

 

$

372,496

 

Depreciation of flight equipment

 

(71,811

)

(57,932

)

(204,457

)

(154,805

)

Stock-based compensation

 

(3,751

)

(7,124

)

(17,839

)

(24,548

)

Deferred taxes

 

(26,310

)

(20,182

)

(71,307

)

(50,573

)

Amortization of discounts and deferred debt issue costs

 

(6,012

)

(4,595

)

(16,571

)

(11,553

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

Other assets

 

637

 

11,727

 

(7,917

)

20,114

 

Accrued interest and other payables

 

(25,216

)

(16,924

)

(30,679

)

(48,085

)

Rentals received in advance

 

(3,865

)

(235

)

(12,452

)

(10,936

)

Net income

 

48,578

 

37,011

 

131,564

 

92,110

 

Net interest expense

 

47,483

 

39,218

 

140,772

 

100,643

 

Income taxes

 

26,310

 

20,182

 

71,307

 

50,577

 

Depreciation

 

71,811

 

57,932

 

204,457

 

154,805

 

Stock-based compensation

 

3,751

 

7,124

 

17,839

 

24,548

 

Adjusted EBITDA

 

$

197,933

 

$

161,467

 

$

565,939

 

$

422,683

 

 

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(unaudited)

 

(unaudited)

 

Reconciliation of net income to adjusted EBITDA:

 

 

 

 

 

 

 

 

 

Net income

 

$

48,578

 

$

37,011

 

$

131,564

 

$

92,110

 

Net interest expense

 

47,483

 

39,218

 

140,772

 

100,643

 

Income taxes

 

26,310

 

20,182

 

71,307

 

50,577

 

Depreciation

 

71,811

 

57,932

 

204,457

 

154,805

 

Stock-based compensation

 

3,751

 

7,124

 

17,839

 

24,548

 

Adjusted EBITDA

 

$

197,933

 

$

161,467

 

$

565,939

 

$

422,683

 

 



 

Air Lease Corporation and Subsidiaries

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(In thousands)

 

 

 

 

 

Nine Months Ended
September 30,

 

 

 

2013

 

2012

 

 

 

(unaudited)

 

Operating Activities

 

 

 

 

 

Net income

 

$

131,564

 

$

92,110

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation of flight equipment

 

204,457

 

154,805

 

Stock-based compensation

 

17,839

 

24,548

 

Deferred taxes

 

71,307

 

50,573

 

Amortization of discounts and deferred debt issue costs

 

16,571

 

11,553

 

Changes in operating assets and liabilities:

 

 

 

 

 

Other assets

 

7,917

 

(20,114

)

Accrued interest and other payables

 

30,679

 

48,085

 

Rentals received in advance

 

12,452

 

10,936

 

Net cash provided by operating activities

 

492,786

 

372,496

 

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

Acquisition of flight equipment under operating lease

 

(955,587

)

(1,651,831

)

Payments for deposits on flight equipment purchases

 

(631,758

)

(185,373

)

Acquisition of furnishings, equipment and other assets

 

(80,226

)

(71,484

)

Net cash used in investing activities

 

(1,667,571

)

(1,908,688

)

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

Issuance of common stock

 

 

43

 

Cash dividends paid

 

(5,065

)

 

Tax withholdings related to vesting of restricted stock units

 

(13,609

)

(7,312

)

Net change in unsecured revolving facilities

 

819,000

 

(28,000

)

Proceeds from debt financings

 

615,871

 

2,042,389

 

Payments in reduction of debt financings

 

(355,975

)

(344,912

)

Restricted cash

 

20,791

 

(15,627

)

Debt issue costs

 

(29,020

)

(39,487

)

Security deposits and maintenance reserve receipts

 

135,611

 

108,968

 

Security deposits and maintenance reserve disbursements

 

(21,228

)

(21,994

)

Net cash provided by financing activities

 

1,166,376

 

1,694,068

 

Net increase/(decrease) in cash

 

(8,409

)

157,876

 

Cash and cash equivalents at beginning of period

 

230,089

 

281,805

 

Cash and cash equivalents at end of period

 

$

221,680

 

$

439,681

 

 

 

 

 

 

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

 

Cash paid during the period for interest, including capitalized interest of $23,124 and $13,698 at September 30, 2013 and 2012

 

$

129,463

 

$

68,307

 

 

 

 

 

 

 

Supplemental Disclosure of Noncash Activities

 

 

 

 

 

Buyer furnished equipment, capitalized interest, deposits on flight equipment purchases and seller financing applied to acquisition of flight equipment

 

$

245,414

 

$

136,850

 

Cash dividends declared, not yet paid

 

$

2,544

 

$