Attached files

file filename
8-K - 8-K - AIR LEASE CORPa12-26430_18k.htm

Exhibit 99.1

 

 

Air Lease Corporation Announces Third Quarter 2012 Results

 

Los Angeles, California, November 8, 2012 — Air Lease Corporation (ALC) (NYSE: AL) announced today the results of its operations for the three and nine months ended September 30, 2012.

 

Highlights

 

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

 

·                  Doubled diluted EPS to $0.36 per share in the third quarter of 2012 compared to $0.18 in the third quarter of 2011. Diluted EPS increased 173% to $0.90 per share for the nine months ended September 30, 2012 compared to $0.33 per share for the nine months ended September 30, 2011.

 

·                  Delivered five aircraft from our order book, growing our fleet to 142 aircraft, cost now exceeds $6 billion and is spread across a diverse and balanced customer base of 66 airlines and 37 countries.

 

·                  Completed successful senior unsecured notes offering of $500 million due 2016 bearing interest at a rate of 4.5%.

 

The following table summarizes the results for the three and nine months ended September 30, 2012 and 2011 (in thousands, except share amounts):

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2012

 

2011

 

% change

 

2012

 

2011

 

% change

 

Revenues

 

$174,925

 

$ 92,125

 

90%

 

$465,651

 

$221,684

 

110%

 

Income before taxes

 

$  57,193

 

$ 28,341

 

102%

 

$142,687

 

$  44,154

 

223%

 

Net income

 

$  37,011

 

$ 18,271

 

103%

 

$  92,110

 

$  28,470

 

224%

 

Cash provided by operating activities

 

$132,276

 

$ 83,076

 

59%

 

$372,496

 

$166,197

 

124%

 

Diluted EPS

 

$      0.36

 

$     0.18

 

100%

 

$      0.90

 

$      0.33

 

173%

 

Adjusted net income(1)

 

$  44,602

 

$ 25,122

 

78%

 

$115,415

 

$  56,294

 

105%

 

Adjusted EBITDA(1)

 

$161,467

 

$ 79,954

 

102%

 

$422,683

 

$188,001

 

125%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

“We are pleased with ALC’s strong financial and operating performance this quarter, resulting in doubled year over year EPS.  Our business model and fundamentals are producing results that exceed the internal plans laid out at the Company’s founding.  We continue to execute our robust growth trajectory due to our contracted delivery stream that carries on into the next decade.  Although global macro concerns continue to exist, our experienced leadership team has planned ALC’s business model from the outset to adapt to cyclical changes in the industry,” said Steven F. Udvár-Hazy, Chairman and Chief Executive Officer of Air Lease Corporation.

 

“We completed our final placements for 2013 and 2014, and now turn our attention to the back half of 2015.  ALC has on order the aircraft types that the market demands and the financing rates have remained low, resulting in yields that are in line with our plan.  Our operating results follow our order pipeline, whereby a large second quarter of deliveries drove the strong third quarter revenue growth.  As we have told you before, we have many aircraft in our pipeline delivering to Asian operators and you can now start to see our fleet concentration shifting in that direction.  In particular, the major Chinese airlines are beginning a replacement cycle for their first generation western built aircraft, such as the Boeing 737-300/400,” said John L. Plueger, President and Chief Operating Officer of Air Lease Corporation.

 



 

Fleet Growth

 

Building on our base of 137 aircraft at June 30, 2012, we added five aircraft during the third quarter of 2012 and ended the quarter with 142 aircraft spread across a diverse and balanced customer base of 66 airlines based in 37 countries.

 

Below are portfolio metrics of our fleet as of September 30, 2012 and December 31, 2011:

 

 

 

 

September 30, 2012

 

 

December 31, 2011

 

Fleet size

 

 

142

 

 

102

 

Weighted-average fleet age(1)

 

 

3.4 years

 

 

3.6 years

 

Weighted-average remaining lease term(1)

 

 

7.0 years

 

 

6.6 years

 

Aggregate fleet cost

 

 

$

6.16 Billion

 

 

$

4.37 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, 2012 and December 31, 2011:

 

 

 

 

September 30, 2012

 

 

December 31, 2011

 

Region

 

 

% of net book value

 

 

% of net book value

 

Europe

 

 

38.6

%

 

40.6

%

Asia/Pacific

 

 

35.6

 

 

33.5

 

Central America, South America and Mexico

 

 

12.3

 

 

12.2

 

U.S. and Canada

 

 

7.9

 

 

9.1

 

The Middle East and Africa

 

 

   5.6

 

 

    4.6

 

Total

 

 

100.0

%

 

100.0

%

 

The following table sets forth the number of aircraft we leased by aircraft type as of September 30, 2012 and December 31, 2011:

 

 

 

September 30, 2012

 

December 31, 2011

 

Aircraft type

 

Number of
aircraft

 

% of
total

 

Number of
aircraft

 

% of
total

 

Airbus A319/320/321

 

39

 

27.5

%

31

 

30.4

%

Airbus A330-200/300

 

17

 

12.0

 

11

 

10.8

 

Boeing 737-700/800

 

40

 

28.2

 

38

 

37.2

 

Boeing 767-300ER

 

3

 

2.1

 

3

 

2.9

 

Boeing 777-200/300ER

 

7

 

4.9

 

5

 

4.9

 

Embraer E175/190

 

28

 

19.7

 

12

 

11.8

 

ATR 72-600

 

  8

 

     5.6

 

    2

 

    2.0

 

Total

 

142

 

100.0

%

102

 

100.0

%

 

We have made further progress in placing our aircraft. As of September 30, 2012, we have entered into contracts for the lease of all 70 aircraft delivering through 2014, for nine new aircraft delivering in 2015 and for eight new aircraft delivering after 2016.

 



 

Debt Financing Activities

 

During the third quarter of 2012, the Company entered into additional debt facilities aggregating $546.4 million, which included $450.0 million in senior unsecured notes, a $90.0 million addition to our Syndicated Unsecured Revolving Credit Facility and additional unsecured term facilities aggregating $6.4 million. We ended the quarter with total unsecured debt outstanding of $2.5 billion. The Company’s unsecured debt as a percentage of total debt increased to 58.6% as of September 30, 2012 from 31.7% as of December 31, 2011. We ended the third quarter of 2012 with a conservative balance sheet with low leverage and ample available liquidity of $1.47 billion. As part of our financing strategy we will continue to focus on financing the Company on an unsecured basis.

 

We will continue to focus our financing efforts on raising unsecured debt through the international and domestic capital markets, the global bank market, reinvesting cash flow from operations and, to a limited extent, secured financings including government guaranteed loan programs from the European Export Credit Agencies in support of our new Airbus aircraft deliveries, from Ex-Im Bank in support of our new Boeing aircraft deliveries and direct financing from BNDES/SBCE in support of our new Embraer deliveries.

 

As of September 30, 2012, we had established a diverse lending group consisting of 33 banks across four general types of lending facilities. The Company’s debt financing was comprised of the following at September 30, 2012 and December 31, 2011 (dollars in thousands):

 

 

 

September 30, 2012

 

December 31, 2011

 

Secured

 

 

 

 

 

Term financings

 

$

675,245

 

$

735,285

 

Warehouse facilities

 

1,107,547

 

1,048,222

 

Total secured debt financing

 

1,782,792

 

1,783,507

 

Unsecured

 

 

 

 

 

Term financings

 

268,301

 

148,209

 

Convertible senior notes

 

200,000

 

200,000

 

Senior notes

 

1,725,000

 

120,000

 

Revolving credit facilities

 

330,000

 

358,000

 

Total unsecured debt financing

 

2,523,301

 

826,209

 

 

 

 

 

 

 

Total secured and unsecured debt financing

 

4,306,093

 

2,609,716

 

Less: Debt discount

 

(10,017)

 

(6,917)

 

Total debt

 

4,296,076

 

$

2,602,799

 

 

 

 

 

 

 

Selected interest rates and ratios:

 

 

 

 

 

Composite interest rate(1) 

 

3.97%

 

3.14%

 

Composite interest rate on fixed rate debt(1) 

 

5.06%

 

4.28%

 

Percentage of total debt at fixed rate

 

54.32%

 

24.26%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)Based on debt balances and rates in effect as of September 30, 2012 and December 31, 2011. 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 8, 2012 at 4:30 PM Eastern Time to discuss the Company’s third quarter 2012 financial results.

 

The earnings call will be broadcast live through a link on the Investor Relations page of the Air Lease Corporation website at www.airleasecorp.com. Please visit the website at least 15 minutes prior to the call to register, download and install any necessary audio software. A replay of the broadcast will be available on the Investor Relations page of the Air Lease Corporation website.

 

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; and

 

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

 

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,
2012

 

December 31,
2011

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

439,681

 

$

281,805

 

Restricted cash

 

111,784

 

96,157

 

Flight equipment subject to operating leases

 

6,158,762

 

4,368,985

 

Less accumulated depreciation

 

(286,374

)

(131,569

)

 

 

5,872,388

 

4,237,416

 

Deposits on flight equipment purchases

 

544,817

 

405,549

 

Deferred debt issue costs—less accumulated amortization of $27,592 and $17,500 as of September 30, 2012 and December 31, 2011, respectively

 

76,603

 

47,609

 

Other assets

 

120,205

 

96,057

 

Total assets

 

$

7,165,478

 

$

5,164,593

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Accrued interest and other payables

 

$

95,240

 

$

54,648

 

Debt financing

 

4,296,076

 

2,602,799

 

Security deposits and maintenance reserves on flight equipment leases

 

380,272

 

284,154

 

Rentals received in advance

 

36,953

 

26,017

 

Deferred tax liability

 

71,265

 

20,692

 

Total liabilities

 

$

4,879,806

 

$

2,988,310

 

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 99,417,998 and 98,885,131 shares at September 30, 2012 and December 31, 2011, respectively

 

991

 

984

 

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

 

2,191,361

 

2,174,089

 

Retained earnings

 

93,302

 

1,192

 

Total shareholders’ equity

 

2,285,672

 

2,176,283

 

Total liabilities and shareholders’ equity

 

$

7,165,478

 

$

5,164,593

 

 



 

Air Lease Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except share amounts)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September, 30

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

(unaudited)

 

(unaudited)

 

Revenues

 

 

 

 

 

 

 

 

 

Rental of flight equipment

 

$

172,856

 

$

90,476

 

$

459,643

 

$

219,092

 

Interest and other

 

2,069

 

1,649

 

6,008

 

2,592

 

Total revenues

 

174,925

 

92,125

 

465,651

 

221,684

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Interest

 

35,248

 

10,993

 

91,308

 

30,143

 

Amortization of discounts and deferred debt issue costs

 

4,595

 

2,308

 

11,553

 

6,972

 

Extinguishment of debt

 

-

 

-

 

-

 

3,349

 

Interest expense

 

39,843

 

13,301

 

102,861

 

40,464

 

 

 

 

 

 

 

 

 

 

 

Depreciation of flight equipment

 

57,932

 

30,657

 

154,805

 

73,431

 

Selling, general and administrative

 

12,833

 

11,512

 

40,750

 

32,661

 

Stock-based compensation

 

7,124

 

8,314

 

24,548

 

30,974

 

Total expenses

 

117,732

 

63,784

 

322,964

 

177,530

 

 

 

 

 

 

 

 

 

 

 

Income before taxes

 

57,193

 

28,341

 

142,687

 

44,154

 

Income tax expense

 

(20,182

)

(10,070

)

(50,577

)

(15,684

)

Net income

 

$

37,011

 

$

18,271

 

$

92,110

 

$

28,470

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

$

0.37

 

$

0.18

 

$

0.91

 

$

0.33

 

Diluted

 

$

0.36

 

$

0.18

 

$

0.90

 

$

0.33

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

101,247,337

 

100,714,470

 

100,906,094

 

85,845,031

 

Diluted

 

107,875,105

 

100,767,839

 

107,574,616

 

85,946,120

 

 

 

 

 

 

 

 

 

 

 

Other financial data:

 

 

 

 

 

 

 

 

 

Adjusted net income(1)

 

$

44,602

 

$

25,122

 

$

115,415

 

$

56,294

 

Adjusted EBITDA(2)

 

$

161,467

 

$

79,954

 

$

422,683

 

$

188,001

 

 

(1)                Adjusted net income (defined as net income before stock-based compensation expense and non-cash interest expense, which includes the amortization of debt issuance costs and extinguishment of debt) 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 loss 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,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

(unaudited)

 

(unaudited)

 

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

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

132,276

 

$

83,076

 

$

372,496

 

$

166,197

 

Depreciation of flight equipment

 

(57,932

)

(30,657

)

(154,805

)

(73,431

)

Stock-based compensation

 

(7,124

)

(8,314

)

(24,548

)

(30,974

)

Deferred taxes

 

(20,182

)

(10,070

)

(50,573

)

(15,684

)

Amortization of discounts and deferred debt issue costs

 

(4,595

)

(2,308

)

(11,553

)

(6,972

)

Extinguishment of debt

 

-

 

-

 

-

 

(3,349

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

Other assets

 

11,727

 

(900

)

20,114

 

15,427

 

Accrued interest and other payables

 

(16,924

)

(10,444

)

(48,085

)

(13,465

)

Rentals received in advance

 

(235

)

(2,112

)

(10,936

)

(9,279

)

Net income

 

37,011

 

18,271

 

92,110

 

28,470

 

Amortization of discounts and deferred debt issue costs

 

4,595

 

2,308

 

11,553

 

6,972

 

Extinguishment of debt

 

-

 

-

 

-

 

3,349

 

Stock-based compensation

 

7,124

 

8,314

 

24,548

 

30,974

 

Tax effect

 

(4,128

)

(3,771

)

(12,796

)

(13,471

)

Adjusted net income

 

$

44,602

 

$

25,122

 

$

115,415

 

$

56,294

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

(unaudited)

 

(unaudited)

 

Reconciliation of net income to adjusted net income:

 

 

 

 

 

 

 

 

 

Net income

 

$

37,011

 

$

18,271

 

$

92,110

 

$

28,470

 

Amortization of discounts and deferred debt issue costs

 

4,595

 

2,308

 

11,553

 

6,972

 

Extinguishment of debt

 

-

 

-

 

-

 

3,349

 

Stock-based compensation

 

7,124

 

8,314

 

24,548

 

30,974

 

Tax effect

 

(4,128

)

(3,771

)

(12,796

)

(13,471

)

Adjusted net income

 

$

44,602

 

$

25,122

 

$

115,415

 

$

56,294

 

 

(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 loss 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,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

(unaudited)

 

(unaudited)

 

Reconciliation of cash flows from operating activities to adjusted EBITDA:

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

132,276

 

$

83,076

 

$

372,496

 

$

166,197

 

Depreciation of flight equipment

 

(57,932

)

(30,657

)

(154,805

)

(73,431

)

Stock-based compensation

 

(7,124

)

(8,314

)

(24,548

)

(30,974

)

Deferred taxes

 

(20,182

)

(10,070

)

(50,573

)

(15,684

)

Amortization of discounts and deferred debt issue costs

 

(4,595

)

(2,308

)

(11,553

)

(6,972

)

Extinguishment of debt

 

-

 

-

 

-

 

(3,349

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

Other assets

 

11,727

 

(900

)

20,114

 

15,427

 

Accrued interest and other payables

 

(16,924

)

(10,444

)

(48,085

)

(13,465

)

Rentals received in advance

 

(235

)

(2,112

)

(10,936

)

(9,279

)

Net income

 

37,011

 

18,271

 

92,110

 

28,470

 

Net interest expense

 

39,218

 

12,642

 

100,643

 

39,442

 

Income taxes

 

20,182

 

10,070

 

50,577

 

15,684

 

Depreciation

 

57,932

 

30,657

 

154,805

 

73,431

 

Stock-based compensation

 

7,124

 

8,314

 

24,548

 

30,974

 

Adjusted EBITDA

 

$

161,467

 

$

79,954

 

$

422,683

 

$

188,001

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

(unaudited)

 

(unaudited)

 

Reconciliation of net income to adjusted EBITDA:

 

 

 

 

 

 

 

 

 

Net income

 

$

37,011

 

$

18,271

 

$

92,110

 

$

28,470

 

Net interest expense

 

39,218

 

12,642

 

100,643

 

39,442

 

Income taxes

 

20,182

 

10,070

 

50,577

 

15,684

 

Depreciation

 

57,932

 

30,657

 

154,805

 

73,431

 

Stock-based compensation

 

7,124

 

8,314

 

24,548

 

30,974

 

Adjusted EBITDA

 

$

161,467

 

$

79,954

 

$

422,683

 

$

188,001

 

 


 


 

Air Lease Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

 

 

Nine Months Ended
September 30,

 

 

 

2012

 

2011

 

 

 

(unaudited)

 

Operating Activities

 

 

 

 

 

Net income

 

$

92,110

 

$

28,470

 

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

 

 

 

 

 

Depreciation of flight equipment

 

154,805

 

73,431

 

Stock-based compensation

 

24,548

 

30,974

 

Deferred taxes

 

50,573

 

15,684

 

Amortization of discounts and deferred debt issue costs

 

11,553

 

6,972

 

Extinguishment of debt

 

 

3,349

 

Changes in operating assets and liabilities:

 

 

 

 

 

Other assets

 

(20,114

)

(15,427

)

Accrued interest and other payables

 

48,085

 

13,465

 

Rentals received in advance

 

10,936

 

9,279

 

Net cash provided by operating activities

 

372,496

 

166,197

 

Investing Activities

 

 

 

 

 

Acquisition of flight equipment under operating lease

 

(1,651,831

)

(1,706,278

)

Payments for deposits on flight equipment purchases

 

(185,373

)

(278,820

)

Acquisition of furnishings, equipment and other assets

 

(71,484

)

(66,910

)

Net cash used in investing activities

 

(1,908,688

)

(2,052,008

)

Financing Activities

 

 

 

 

 

Issuance of common stock

 

43

 

867,365

 

Tax withholdings on stock-based compensation

 

(7,312

)

(8,456

)

Net change in unsecured revolving facilities

 

(28,000

)

153,000

 

Proceeds from debt financings

 

2,042,389

 

800,043

 

Payments in reduction of debt financings

 

(344,912

)

(62,376

)

Restricted cash

 

(15,627

)

(26,143

)

Debt issue costs

 

(39,487

)

(10,338

)

Security deposits and maintenance reserve receipts

 

108,968

 

127,262

 

Security deposits and maintenance reserve disbursements

 

(21,994

)

(3,720

)

Net cash provided by financing activities

 

1,694,068

 

1,836,637

 

Net increase (decrease) in cash

 

157,876

 

(49,174

)

Cash and cash equivalents at beginning of period

 

281,805

 

328,821

 

Cash and cash equivalents at end of period

 

$

439,681

 

$

279,647

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

 

Cash paid during the period for interest, including capitalized interest of $13,698 at September 30, 2012 and capitalized interest of $7,297 at September 30, 2011

 

$

68,307

 

$

34,849

 

Supplemental Disclosure of Noncash Activities

 

 

 

 

 

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

 

$

136,850

 

$

33,408