Air Lease Announces Fourth Quarter and Fiscal Year 2025 Results
Fourth Quarter and Fiscal Year 2025 Results
The following table summarizes our operating results for the three months and year ended
|
Operating Results |
|||||||||||||||||||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||||||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
$ change |
|
% change |
|
|
2025 |
|
|
|
2024 |
|
|
$ change |
|
% change |
||||||
|
Revenues |
$ |
820.4 |
|
|
$ |
712.9 |
|
|
$ |
107.5 |
|
|
15.1 |
% |
|
$ |
3,015.7 |
|
|
$ |
2,733.7 |
|
|
$ |
282.0 |
|
|
10.3 |
% |
|
Operating expenses |
|
(593.9 |
) |
|
|
(572.9 |
) |
|
|
(21.0 |
) |
|
3.7 |
% |
|
|
(2,382.5 |
) |
|
|
(2,200.4 |
) |
|
|
(182.1 |
) |
|
8.3 |
% |
|
Recoveries of Russian fleet write-off |
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
736.4 |
|
|
|
— |
|
|
|
736.4 |
|
|
— |
|
|
Income before taxes |
|
226.5 |
|
|
|
140.0 |
|
|
|
86.5 |
|
|
61.8 |
% |
|
|
1,369.7 |
|
|
|
533.3 |
|
|
|
836.4 |
|
|
156.8 |
% |
|
Net income attributable to common stockholders |
$ |
169.9 |
|
|
$ |
92.5 |
|
|
$ |
77.4 |
|
|
83.7 |
% |
|
$ |
1,044.1 |
|
|
$ |
372.1 |
|
|
$ |
672.0 |
|
|
180.6 |
% |
|
Diluted earnings per share |
$ |
1.51 |
|
|
$ |
0.83 |
|
|
$ |
0.68 |
|
|
81.9 |
% |
|
$ |
9.29 |
|
|
$ |
3.33 |
|
|
$ |
5.96 |
|
|
179.0 |
% |
|
Adjusted net income before income taxes(1) |
$ |
247.0 |
|
|
$ |
150.4 |
|
|
$ |
96.6 |
|
|
64.2 |
% |
|
$ |
718.4 |
|
|
$ |
574.2 |
|
|
$ |
144.2 |
|
|
25.1 |
% |
|
Adjusted diluted earnings per share before income taxes(1) |
$ |
2.20 |
|
|
$ |
1.34 |
|
|
$ |
0.86 |
|
|
64.2 |
% |
|
$ |
6.40 |
|
|
$ |
5.13 |
|
|
$ |
1.27 |
|
|
24.8 |
% |
|
Key Financial Ratios |
|||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
|
Pre-tax margin |
27.6 |
% |
|
19.6 |
% |
|
45.4 |
% |
|
19.5 |
% |
|
Adjusted pre-tax margin(1) |
30.1 |
% |
|
21.1 |
% |
|
23.8 |
% |
|
21.0 |
% |
|
Pre-tax return on common equity (trailing twelve months) |
18.7 |
% |
|
7.4 |
% |
|
18.7 |
% |
|
7.4 |
% |
|
Adjusted pre-tax return on common equity(trailing twelve months)(1) |
10.1 |
% |
|
8.9 |
% |
|
10.1 |
% |
|
8.9 |
% |
|
—————————————————————— |
|||||||||||
|
(1) |
Adjusted net income before income taxes, adjusted diluted earnings per share before income taxes, adjusted pre-tax margin and adjusted pre-tax return on common equity have been adjusted to exclude the effects of certain non-cash items, such as non-cash deemed dividends upon redemption of our Series A preferred stock, one-time or non-recurring items that are not expected to continue in the future, such as retirement compensation, merger related costs and recoveries related to our former Russian fleet, and certain other items. See note 1 under the Consolidated Statements of Operations included in this earnings release for a discussion of the non-GAAP measures and a reconciliation to their most comparable GAAP financial measures. |
Highlights
-
Generated the highest total revenues achieved in any individual quarter or year in the Company’s history with total revenues of
$820 million and$3.0 billion for the three and twelve months endedDecember 31, 2025 , respectively. -
During the fourth quarter, we took delivery of 10 aircraft from our orderbook, representing
$926 million in aircraft investments, ending the period with 490 aircraft in our owned fleet and approximately$33 billion in total assets. -
Sold 23 aircraft during the fourth quarter for a record of
$1.0 billion in sales proceeds. -
We have
$1.2 billion of aircraft in our sales pipeline1, which includes approximately$529 million in flight equipment held for sale as ofDecember 31, 2025 and approximately$692 million of aircraft subject to letters of intent. - Placed 99% and 82% of our orderbook on long-term leases for aircraft delivering through the end of 2027 and 2028, respectively, and placed approximately 64% of our entire orderbook delivering through 2031.
-
Ended the quarter with
$28.9 billion in committed minimum future rental payments consisting of$19.6 billion in contracted minimum rental payments on the aircraft in our existing fleet and$9.3 billion in minimum future rental payments related to aircraft which will deliver between 2026 through 2031. -
On
December 18, 2025 , our Class A common stockholders approved the adoption of the Agreement and Plan of Merger (the “Merger Agreement”), withSumisho Air Lease Corporation Designated Activity Company (formerly known asGladiatora Designated Activity Company ), an Irish private limited company (“Parent”) andTakeoff Merger Sub Inc. , aDelaware corporation and an indirect wholly owned subsidiary of Parent (“Merger Sub”), pursuant to which, among other things and subject to the conditions contained in the Merger Agreement, Merger Sub will merge with and into the Company, with the Company surviving as an indirect wholly owned subsidiary of Parent. We currently anticipate that the Merger will close in the first half of 2026, subject to the satisfaction or waiver of remaining customary closing conditions and required regulatory approvals. -
On
February 10, 2025 , our board of directors approved a quarterly cash dividend of$0.22 per share on our outstanding Class A common stock. This quarterly dividend of$0.22 per share will be paid onApril 7, 2026 , to holders of record of our Class A common stock as ofMarch 2, 2026 .
Financial Overview
Fourth Quarter 2025 vs. Fourth Quarter 2024
Our total rental of flight equipment revenue for the three months ended
Our gain on aircraft sales and trading and other income for the three months ended
Our net income attributable to common stockholders for the three months ended
Adjusted net income before income taxes during the three months ended
|
____________________ |
|
1 Aircraft in our sales pipeline is as of |
Full Year 2025 vs. Full Year 2024
Our total rental of flight equipment revenues for the year ended
Our aircraft sales, trading and other revenues for the year ended
Our net income attributable to common stockholders for the year ended
Adjusted net income before income taxes during the year ended
Flight Equipment Portfolio
As of
The following table summarizes the key portfolio metrics of our fleet as of
|
|
|
|
|
||
|
Net book value of flight equipment subject to operating lease |
$ |
29.1 billion |
|
$ |
28.2 billion |
|
Weighted-average fleet age(1) |
4.9 years |
|
4.6 years |
||
|
Weighted-average remaining lease term(1) |
7.2 years |
|
7.2 years |
||
|
|
|
|
|
||
|
Owned fleet(2) |
490 |
|
489 |
||
|
Managed fleet |
45 |
|
60 |
||
|
Aircraft on order(3) |
218 |
|
269 |
||
|
Total |
753 |
|
818 |
||
|
|
|
|
|
||
|
Current fleet contracted rentals |
$ |
19.6 billion |
|
$ |
18.3 billion |
|
Committed fleet rentals(3) |
$ |
9.3 billion |
|
$ |
11.2 billion |
|
Total committed rentals |
$ |
28.9 billion |
|
$ |
29.5 billion |
|
|
|
|
|
|
(1) |
Weighted-average fleet age and remaining lease term calculated based on net book value of our flight equipment subject to operating lease. |
|
(2) |
As of |
|
(3) |
See section “Proposed Merger” under “Part I — Item 1 Business” in our Annual Report on Form 10-K for the year ended |
The following table details the regional concentration of our flight equipment subject to operating leases:
|
|
|
|
|
|
|
Region |
|
% of Net Book Value |
|
% of Net Book Value |
|
|
|
39.1 % |
|
41.4 % |
|
|
|
36.5 % |
|
35.8 % |
|
|
|
10.7 % |
|
9.5 % |
|
The |
|
7.8 % |
|
7.0 % |
|
|
|
5.9 % |
|
6.3 % |
|
Total |
|
100.0 % |
|
100.0 % |
The following table details the composition of our owned fleet by aircraft type:
|
|
|
|
|
|
||||
|
Aircraft type |
|
Number of
|
|
% of Total |
|
Number of
|
|
% of Total |
|
Airbus A220-100 |
|
8 |
|
1.6 % |
|
7 |
|
1.4 % |
|
Airbus A220-300 |
|
33 |
|
6.7 % |
|
22 |
|
4.5 % |
|
Airbus A320-200 |
|
17 |
|
3.5 % |
|
23 |
|
4.7 % |
|
Airbus A320-200neo |
|
23 |
|
4.7 % |
|
23 |
|
4.7 % |
|
Airbus A321-200 |
|
17 |
|
3.5 % |
|
19 |
|
3.9 % |
|
Airbus A321-200neo |
|
109 |
|
22.2 % |
|
108 |
|
22.1 % |
|
Airbus A330-200(1) |
|
13 |
|
2.7 % |
|
13 |
|
2.7 % |
|
Airbus A330-300 |
|
5 |
|
1.0 % |
|
5 |
|
1.0 % |
|
Airbus A330-900neo |
|
28 |
|
5.7 % |
|
28 |
|
5.7 % |
|
Airbus A350-900 |
|
17 |
|
3.5 % |
|
17 |
|
3.5 % |
|
Airbus A350-1000 |
|
8 |
|
1.6 % |
|
8 |
|
1.6 % |
|
Boeing 737-700 |
|
— |
|
0.0 % |
|
2 |
|
0.4 % |
|
Boeing 737-800 |
|
38 |
|
7.8 % |
|
61 |
|
12.5 % |
|
Boeing 737-8 MAX |
|
71 |
|
14.5 % |
|
59 |
|
12.1 % |
|
Boeing 737-9 MAX |
|
35 |
|
7.1 % |
|
30 |
|
6.1 % |
|
Boeing 777-200ER |
|
1 |
|
0.2 % |
|
1 |
|
0.2 % |
|
Boeing 777-300ER |
|
23 |
|
4.7 % |
|
24 |
|
4.9 % |
|
Boeing 787-9 |
|
26 |
|
5.3 % |
|
26 |
|
5.3 % |
|
Boeing 787-10 |
|
17 |
|
3.5 % |
|
12 |
|
2.5 % |
|
Embraer E190 |
|
1 |
|
0.2 % |
|
1 |
|
0.2 % |
|
Total(2) |
490 |
100.0 % |
489 |
|
100.0 % |
|||
|
(1) |
As of |
|
(2) |
As of |
Debt Financing Activities
We ended the fourth quarter of 2025 with total debt financing, net of discounts and issuance costs, of
As of the end of the periods presented, our debt portfolio was comprised of the following components (dollars in millions, except percentages):
|
|
|
|
|
||||
|
Unsecured |
|
|
|
||||
|
Senior unsecured securities |
$ |
13,861 |
|
|
$ |
16,047 |
|
|
Term financings |
|
3,847 |
|
|
|
3,629 |
|
|
Commercial paper |
|
1,361 |
|
|
|
— |
|
|
Revolving credit facility |
|
— |
|
|
|
170 |
|
|
Other revolving credit facilities |
|
300 |
|
|
|
— |
|
|
Total unsecured debt financing |
|
19,369 |
|
|
|
19,846 |
|
|
Secured |
|
|
|
||||
|
Term financings |
|
318 |
|
|
|
354 |
|
|
Export credit financing |
|
175 |
|
|
|
190 |
|
|
Total secured debt financing |
|
493 |
|
|
|
544 |
|
|
|
|
|
|
||||
|
Total debt financing |
|
19,862 |
|
|
|
20,390 |
|
|
Less: Debt discounts and issuance costs |
|
(132 |
) |
|
|
(180 |
) |
|
Debt financing, net of discounts and issuance costs |
$ |
19,730 |
|
|
$ |
20,210 |
|
|
Selected interest rates and ratios: |
|
|
|
||||
|
Composite interest rate(1) |
|
4.15 |
% |
|
|
4.14 |
% |
|
Composite interest rate on fixed-rate debt(1) |
|
3.91 |
% |
|
|
3.74 |
% |
|
Percentage of total debt at a fixed-rate |
|
76.85 |
% |
|
|
79.00 |
% |
|
|
|
|
|
||||
|
(1) |
This rate does not include the effect of upfront fees, facility fees, undrawn fees or amortization of debt discounts and issuance costs. |
Conference Call
As is customary during the pendency of an acquisition transaction, we will not be hosting a conference call or providing guidance in conjunction with our fourth quarter 2025 earnings release. For further detail and discussion of our financial performance please refer to our annual report on Form 10-K for the year ended
About
Forward-Looking Statements
This press release contains statements that constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Those statements appear in a number of places in this press release and include statements regarding, among other matters, the proposed acquisition (the “Merger”) of
- the inability to complete the Merger because of the failure to receive, on a timely basis or subject to conditions that are not anticipated, the required approvals by governmental or regulatory agencies in connection with the transactions contemplated by the merger agreement;
- the occurrence of any event, change or other circumstance that could give rise to the termination of the merger agreement;
- the risk that the pendency and uncertainty of the Merger disrupts our business and current plans and operations and potential difficulties in employee retention as a result;
- the effect of the announcement of the Merger on our business relationships, operating results and business generally;
- the restrictions or prohibitions under certain covenants in the merger agreement during the pendency of the Merger that may impact our ability to pursue certain business opportunities;
- the risk that our Class A common stock price may decline if the Merger is not consummated;
- the risk that the Merger may involve unexpected costs, liabilities or delays, or the amount of costs, fees, expenses and charges relating to the Merger may be significant;
- our inability to obtain additional capital on favorable terms, or at all, to acquire aircraft from our orderbook, service our debt obligations and refinance maturing debt obligations, including as a result of the restrictions under the merger agreement on our ability to incur additional debt, which may negatively impact our liquidity and ability to maintain our investment grade credit ratings;
- increases in our cost of borrowing, decreases in our credit ratings or changes in interest rates;
- our inability to generate sufficient returns on our aircraft investments through strategic aircraft acquisitions and profitable leasing;
- the failure of an aircraft or engine manufacturer to meet its contractual obligations to us, including or as a result of labor strikes, aviation supply chain constraints, manufacturing flaws or technical or other difficulties with aircraft or engines before or after delivery;
- obsolescence of, or changes in overall demand for, our aircraft;
- changes in the value of, and lease rates for, our aircraft, including as a result of aircraft oversupply, manufacturer production levels, our lessees’ failure to maintain our aircraft, inflation, and other factors outside of our control;
- impaired financial condition and liquidity of our lessees, including due to lessee defaults and reorganizations, bankruptcies or similar proceedings;
- increased competition from other aircraft lessors;
- the failure by our lessees to adequately insure our aircraft or fulfill their contractual indemnity obligations to us, or the failure of such insurers to fulfill their contractual obligations;
- increased tariffs and other restrictions on trade;
- changes in the regulatory environment, including changes in tax laws and environmental regulations;
- other events affecting our business or the business of our lessees and aircraft manufacturers or their suppliers that are beyond our or their control, such as the threat or realization of epidemic diseases, natural disasters, terrorist attacks, war or armed hostilities between countries or non-state actors; and
-
any additional factors discussed under “Part I — Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended
December 31, 2025 , and otherSecurities and Exchange Commission (“SEC”) filings, including futureSEC 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 do not intend and undertake no obligation to update any forward-looking information to reflect actual results or events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.
|
CONSOLIDATED BALANCE SHEETS (In thousands, except share and par value amounts) |
|||||||
|
|
|
|
|
||||
|
|
(in thousands, except share and par value amounts) |
||||||
|
Assets |
|
||||||
|
Cash and cash equivalents |
$ |
466,410 |
|
|
$ |
472,554 |
|
|
Restricted cash |
|
3,540 |
|
|
|
3,550 |
|
|
Flight equipment subject to operating leases |
|
35,880,458 |
|
|
|
34,168,919 |
|
|
Less accumulated depreciation |
|
(6,826,828 |
) |
|
|
(5,998,453 |
) |
|
|
|
29,053,630 |
|
|
|
28,170,466 |
|
|
Net investment in sales-type leases |
|
460,806 |
|
|
|
433,048 |
|
|
Deposits on flight equipment purchases |
|
1,052,141 |
|
|
|
761,438 |
|
|
Flight equipment held for sale |
|
529,016 |
|
|
|
951,181 |
|
|
Other assets |
|
1,318,150 |
|
|
|
1,485,659 |
|
|
Total assets |
$ |
32,883,693 |
|
|
$ |
32,277,896 |
|
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
|
Accrued interest and other payables |
$ |
1,012,345 |
|
|
$ |
1,272,984 |
|
|
Debt financing, net of discounts and issuance costs |
|
19,730,129 |
|
|
|
20,209,985 |
|
|
Security deposits on flight equipment leases |
|
622,556 |
|
|
|
624,597 |
|
|
Maintenance reserves on flight equipment leases |
|
1,477,046 |
|
|
|
1,180,741 |
|
|
Rentals received in advance |
|
143,631 |
|
|
|
136,566 |
|
|
Deferred tax liability |
|
1,425,230 |
|
|
|
1,320,397 |
|
|
Total liabilities |
$ |
24,410,937 |
|
|
$ |
24,745,270 |
|
|
Stockholders’ Equity |
|
|
|
||||
|
Preferred Stock, |
|
9 |
|
|
|
9 |
|
|
Class A common stock, |
|
1,120 |
|
|
|
1,114 |
|
|
Class |
|
— |
|
|
|
— |
|
|
Paid-in capital |
|
3,383,414 |
|
|
|
3,364,712 |
|
|
Retained earnings |
|
5,092,929 |
|
|
|
4,147,218 |
|
|
Accumulated other comprehensive (loss)/income |
|
(4,716 |
) |
|
|
19,573 |
|
|
Total stockholders’ equity |
$ |
8,472,756 |
|
|
$ |
7,532,626 |
|
|
Total liabilities and stockholders’ equity |
$ |
32,883,693 |
|
|
$ |
32,277,896 |
|
|
CONSOLIDATED STATEMENTS OF INCOME (In thousands, except share, per share amounts and percentages) |
||||||||||||||||
|
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
(unaudited) |
||||||||||||||
|
Revenues and other income |
|
|
|
|
|
|
|
|
||||||||
|
Rental of flight equipment revenue |
|
|
|
|
|
|
|
|
||||||||
|
Lease rentals |
|
$ |
664,894 |
|
|
$ |
615,945 |
|
|
$ |
2,615,364 |
|
|
$ |
2,407,506 |
|
|
Maintenance rentals and other receipts |
|
|
14,645 |
|
|
|
22,996 |
|
|
|
69,155 |
|
|
|
80,449 |
|
|
Total rental of flight equipment revenue |
|
|
679,539 |
|
|
|
638,941 |
|
|
|
2,684,519 |
|
|
|
2,487,955 |
|
|
Gain on aircraft sales and trading and other income |
|
|
140,839 |
|
|
|
73,954 |
|
|
|
331,230 |
|
|
|
245,702 |
|
|
Total revenues and other income |
|
|
820,378 |
|
|
|
712,895 |
|
|
|
3,015,749 |
|
|
|
2,733,657 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Expenses |
|
|
|
|
|
|
|
|
||||||||
|
Interest |
|
|
204,599 |
|
|
|
207,305 |
|
|
|
837,761 |
|
|
|
781,996 |
|
|
Amortization of debt discounts and issuance costs |
|
|
12,707 |
|
|
|
14,051 |
|
|
|
52,799 |
|
|
|
54,823 |
|
|
Interest expense |
|
|
217,306 |
|
|
|
221,356 |
|
|
|
890,560 |
|
|
|
836,819 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation of flight equipment |
|
|
309,099 |
|
|
|
294,387 |
|
|
|
1,223,532 |
|
|
|
1,143,761 |
|
|
Recoveries of Russian fleet write-off |
|
|
— |
|
|
|
— |
|
|
|
(736,409 |
) |
|
|
— |
|
|
Selling, general and administrative |
|
|
58,460 |
|
|
|
48,340 |
|
|
|
219,443 |
|
|
|
185,933 |
|
|
Stock-based compensation expense |
|
|
9,037 |
|
|
|
8,856 |
|
|
|
48,930 |
|
|
|
33,887 |
|
|
Total expenses |
|
|
593,902 |
|
|
|
572,939 |
|
|
|
1,646,056 |
|
|
|
2,200,400 |
|
|
Income before taxes |
|
|
226,476 |
|
|
|
139,956 |
|
|
|
1,369,693 |
|
|
|
533,257 |
|
|
Income tax expense |
|
|
(45,544 |
) |
|
|
(27,035 |
) |
|
|
(281,306 |
) |
|
|
(105,553 |
) |
|
Net income |
|
$ |
180,932 |
|
|
$ |
112,921 |
|
|
$ |
1,088,387 |
|
|
$ |
427,704 |
|
|
Preferred stock dividends |
|
|
(11,081 |
) |
|
|
(20,373 |
) |
|
|
(44,325 |
) |
|
|
(55,631 |
) |
|
Net income attributable to common stockholders |
|
$ |
169,851 |
|
|
$ |
92,548 |
|
|
$ |
1,044,062 |
|
|
$ |
372,073 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share of common stock: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
$ |
1.52 |
|
|
$ |
0.83 |
|
|
$ |
9.35 |
|
|
$ |
3.34 |
|
|
Diluted |
|
$ |
1.51 |
|
|
$ |
0.83 |
|
|
$ |
9.29 |
|
|
$ |
3.33 |
|
|
Weighted-average shares of common stock outstanding |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
111,767,971 |
|
|
|
111,376,884 |
|
|
|
111,712,160 |
|
|
|
111,325,481 |
|
|
Diluted |
|
|
112,403,983 |
|
|
|
111,901,756 |
|
|
|
112,330,337 |
|
|
|
111,869,386 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other financial data |
|
|
|
|
|
|
|
|
||||||||
|
Pre-tax margin |
|
|
27.6 |
% |
|
|
19.6 |
% |
|
|
45.4 |
% |
|
|
19.5 |
% |
|
Pre-tax return on common equity (trailing twelve months) |
|
|
18.7 |
% |
|
|
7.4 |
% |
|
|
18.7 |
% |
|
|
7.4 |
% |
|
Adjusted net income before income taxes(1) |
|
$ |
247,030 |
|
|
$ |
150,359 |
|
|
$ |
718,449 |
|
|
$ |
574,205 |
|
|
Adjusted diluted earnings per share before income taxes(1) |
|
$ |
2.20 |
|
|
$ |
1.34 |
|
|
$ |
6.40 |
|
|
$ |
5.13 |
|
|
Adjusted pre-tax margin(1) |
|
|
30.1 |
% |
|
|
21.1 |
% |
|
|
23.8 |
% |
|
|
21.0 |
% |
|
Adjusted pre-tax return on common equity (trailing twelve months)(1) |
|
|
10.1 |
% |
|
|
8.9 |
% |
|
|
10.1 |
% |
|
|
8.9 |
% |
|
(1) |
Adjusted net income before income taxes (defined as net income attributable to common stockholders excluding the effects of certain non-cash items, such as non-cash deemed dividends upon redemption of our Series A preferred stock, one-time or non-recurring items that are not expected to continue in the future, such as retirement compensation, merger related costs and recoveries related to our former Russian fleet, and certain other items), adjusted pre-tax margin (defined as adjusted net income before income taxes divided by total revenues), adjusted diluted earnings per share before income taxes (defined as adjusted net income before income taxes divided by the weighted average diluted common shares outstanding) and adjusted pre-tax return on common equity (defined as adjusted net income before income taxes divided by average common stockholders’ equity) are measures of operating performance that are not defined by GAAP and should not be considered as an alternative to net income attributable to common stockholders, pre-tax margin, earnings per share, diluted earnings per share and pre-tax return on common equity, or any other performance measures derived in accordance with GAAP. Adjusted net income before income taxes, adjusted pre-tax margin, adjusted diluted earnings per share before income taxes and adjusted pre-tax return on common equity are presented as supplemental disclosure because management believes they provide useful information on our earnings from ongoing operations. |
||
|
|
|||
|
Management and our board of directors use adjusted net income before income taxes, adjusted pre-tax margin, adjusted diluted earnings per share before income taxes and adjusted pre-tax return on common equity to assess our consolidated financial and operating performance. Management believes these measures are helpful in evaluating the operating performance of our ongoing operations and identifying trends in our performance, because they remove the effects of certain non-cash items, one-time or non-recurring items that are not expected to continue in the future and certain other items. Adjusted net income before income taxes, adjusted pre-tax margin, adjusted diluted earnings per share before income taxes and adjusted pre-tax return on common equity, however, should not be considered in isolation or as a substitute for analysis of our operating results or cash flows as reported under GAAP. Adjusted net income before income taxes, adjusted pre-tax margin, adjusted diluted earnings per share before income taxes and adjusted pre-tax return on common equity do not reflect our cash expenditures or changes in our cash requirements for our working capital needs. In addition, our calculation of adjusted net income before income taxes, adjusted pre-tax margin, adjusted diluted earnings per share before income taxes and adjusted pre-tax return on common equity may differ from the adjusted net income before income taxes, adjusted pre-tax margin, adjusted diluted earnings per share before income taxes and adjusted pre-tax return on common equity or analogous calculations of other companies in our industry, limiting their usefulness as a comparative measure. |
|||
|
|
|||
|
The following table shows the reconciliation of the numerator for adjusted pre-tax margin (in thousands, except percentages): |
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(unaudited) |
||||||||||||||
|
Reconciliation of the numerator for adjusted pre-tax margin (net income attributable to common stockholders to adjusted net income before income taxes): |
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders |
$ |
169,851 |
|
|
$ |
92,548 |
|
|
$ |
1,044,062 |
|
|
$ |
372,073 |
|
|
Amortization of debt discounts and issuance costs |
|
12,707 |
|
|
|
14,051 |
|
|
|
52,799 |
|
|
|
54,823 |
|
|
Recoveries of Russian fleet write-off |
|
— |
|
|
|
— |
|
|
|
(736,409 |
) |
|
|
— |
|
|
Stock-based compensation expense |
|
9,037 |
|
|
|
8,856 |
|
|
|
48,930 |
|
|
|
33,887 |
|
|
Retirement compensation expense |
|
— |
|
|
|
— |
|
|
|
9,230 |
|
|
|
— |
|
|
Merger related costs |
|
9,891 |
|
|
|
— |
|
|
|
18,531 |
|
|
|
— |
|
|
Income tax expense |
|
45,544 |
|
|
|
27,035 |
|
|
|
281,306 |
|
|
|
105,553 |
|
|
Deemed dividend adjustment(a) |
|
— |
|
|
|
7,869 |
|
|
|
— |
|
|
|
7,869 |
|
|
Adjusted net income before income taxes |
$ |
247,030 |
|
|
$ |
150,359 |
|
|
$ |
718,449 |
|
|
$ |
574,205 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator for adjusted pre-tax margin: |
|
|
|
|
|
||||||||||
|
Total revenues |
$ |
820,378 |
|
|
$ |
712,895 |
|
|
$ |
3,015,749 |
|
|
$ |
2,733,657 |
|
|
Adjusted pre-tax margin(b) |
|
30.1 |
% |
|
|
21.1 |
% |
|
|
23.8 |
% |
|
|
21.0 |
% |
|
(a) |
This adjustment consists of a deemed dividend related to the redemption of our Series A preferred stock. The deemed dividend relates to initial costs related to the issuance of our Series A Preferred Stock. |
|
(b) |
Adjusted pre-tax margin is adjusted net income before income taxes divided by total revenues. |
The following table shows the reconciliation of the numerator for adjusted diluted earnings per share before income taxes (in thousands, except share and per share amounts):
|
|
Three Months Ended
|
|
Year Ended
|
|||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
|
2024 |
|
|
(unaudited) |
|||||||||||
|
Reconciliation of the numerator for adjusted diluted earnings per share (net income attributable to common stockholders to adjusted net income before income taxes): |
|
|
|
|
|
|
|
|||||
|
Net income attributable to common stockholders |
$ |
169,851 |
|
$ |
92,548 |
|
$ |
1,044,062 |
|
|
$ |
372,073 |
|
Amortization of debt discounts and issuance costs |
|
12,707 |
|
|
14,051 |
|
|
52,799 |
|
|
|
54,823 |
|
Recoveries of Russian fleet write-off |
|
— |
|
|
— |
|
|
(736,409 |
) |
|
|
— |
|
Stock-based compensation expense |
|
9,037 |
|
|
8,856 |
|
|
48,930 |
|
|
|
33,887 |
|
Retirement compensation expense |
|
— |
|
|
— |
|
|
9,230 |
|
|
|
— |
|
Merger related costs |
|
9,891 |
|
|
— |
|
|
18,531 |
|
|
|
— |
|
Income tax expense |
|
45,544 |
|
|
27,035 |
|
|
281,306 |
|
|
|
105,553 |
|
Deemed dividend adjustment |
|
— |
|
|
7,869 |
|
|
— |
|
|
|
7,869 |
|
Adjusted net income before income taxes |
$ |
247,030 |
|
$ |
150,359 |
|
$ |
718,449 |
|
|
$ |
574,205 |
|
|
|
|
|
|
|
|
|
|||||
|
Denominator for adjusted diluted earnings per share: |
|
|
|
|
|
|
|
|||||
|
Weighted-average diluted common shares outstanding |
|
112,403,983 |
|
|
111,901,756 |
|
|
112,330,337 |
|
|
|
111,869,386 |
|
Adjusted diluted earnings per share before income taxes(c) |
$ |
2.20 |
|
$ |
1.34 |
|
$ |
6.40 |
|
|
$ |
5.13 |
|
(c) |
Adjusted diluted earnings per share before income taxes is adjusted net income before income taxes divided by weighted-average diluted common shares outstanding. |
The following table shows the reconciliation of pre-tax return on common equity to adjusted pre-tax return on common equity (in thousands, except percentages):
|
|
Trailing Twelve Months Ended
|
||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(unaudited) |
||||||
|
Reconciliation of the numerator for adjusted pre-tax return on common equity (net income attributable to common stockholders to adjusted net income before income taxes): |
|
|
|
||||
|
Net income attributable to common stockholders |
$ |
1,044,062 |
|
|
$ |
372,073 |
|
|
Amortization of debt discounts and issuance costs |
|
52,799 |
|
|
|
54,823 |
|
|
Recoveries of Russian fleet write-off |
|
(736,409 |
) |
|
|
— |
|
|
Stock-based compensation expense |
|
48,930 |
|
|
|
33,887 |
|
|
Retirement compensation expense |
|
9,230 |
|
|
|
— |
|
|
Merger related costs |
|
18,531 |
|
|
|
— |
|
|
Income tax expense |
|
281,306 |
|
|
|
105,553 |
|
|
Deemed dividend adjustment |
|
— |
|
|
|
7,869 |
|
|
Adjusted net income before income taxes |
$ |
718,449 |
|
|
$ |
574,205 |
|
|
|
|
|
|
||||
|
Reconciliation of the denominator for pre-tax return on common equity to adjusted pre-tax return on common equity: |
|
|
|
||||
|
Common stockholders’ equity as of beginning of the period |
$ |
6,632,626 |
|
|
$ |
6,310,038 |
|
|
Common stockholders’ equity as of end of the period |
$ |
7,572,756 |
|
|
$ |
6,632,626 |
|
|
Average common stockholders’ equity |
$ |
7,102,691 |
|
|
$ |
6,471,332 |
|
|
|
|
|
|
||||
|
Adjusted pre-tax return on common equity(d) |
|
10.1 |
% |
|
|
8.9 |
% |
|
(d) |
Adjusted pre-tax return on common equity is adjusted net income before income taxes divided by average common stockholders’ equity. |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) |
|||||||
|
Year Ended
|
|||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(unaudited) |
||||||
|
Operating Activities |
|
|
|
||||
|
Net income |
$ |
1,088,387 |
|
|
$ |
427,704 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
|
Depreciation of flight equipment |
|
1,223,532 |
|
|
|
1,143,761 |
|
|
Recoveries of Russian fleet write-off |
|
(736,409 |
) |
|
|
— |
|
|
Stock-based compensation expense |
|
48,930 |
|
|
|
33,887 |
|
|
Deferred taxes |
|
150,998 |
|
|
|
63,021 |
|
|
Amortization of prepaid lease costs |
|
93,546 |
|
|
|
101,800 |
|
|
Amortization of discounts and debt issuance costs |
|
52,799 |
|
|
|
54,823 |
|
|
Gain on aircraft sales, trading and other activity |
|
(261,085 |
) |
|
|
(228,466 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
||||
|
Other assets |
|
100,331 |
|
|
|
12,521 |
|
|
Accrued interest and other payables |
|
(33,618 |
) |
|
|
75,172 |
|
|
Rentals received in advance |
|
7,218 |
|
|
|
(7,204 |
) |
|
Net cash provided by operating activities |
|
1,734,629 |
|
|
|
1,677,019 |
|
|
Investing Activities |
|
|
|
||||
|
Acquisition of flight equipment |
|
(2,348,253 |
) |
|
|
(3,727,416 |
) |
|
Payments for deposits on flight equipment purchases |
|
(1,045,667 |
) |
|
|
(446,343 |
) |
|
Proceeds from aircraft sales, trading and other activity |
|
1,582,970 |
|
|
|
1,524,711 |
|
|
Proceeds from settlement of insurance claims |
|
727,572 |
|
|
|
— |
|
|
Acquisition of aircraft furnishings, equipment and other assets |
|
(237,683 |
) |
|
|
(387,255 |
) |
|
Net cash used in investing activities |
|
(1,321,061 |
) |
|
|
(3,036,303 |
) |
|
Financing Activities |
|
|
|
||||
|
Net proceeds from preferred stock issuance |
|
— |
|
|
|
295,012 |
|
|
Redemption of preferred stock |
|
— |
|
|
|
(250,000 |
) |
|
Cash dividends paid on Class A common stock |
|
(98,267 |
) |
|
|
(93,481 |
) |
|
Cash dividends paid on preferred stock |
|
(44,325 |
) |
|
|
(47,762 |
) |
|
Tax withholdings on stock-based compensation |
|
(30,221 |
) |
|
|
(9,387 |
) |
|
Net change in unsecured revolving facilities |
|
130,000 |
|
|
|
(930,000 |
) |
|
Net change in commercial paper balance |
|
1,361,400 |
|
|
|
— |
|
|
Proceeds from debt financings |
|
683,074 |
|
|
|
5,201,695 |
|
|
Payments in reduction of debt financings |
|
(2,816,359 |
) |
|
|
(3,210,028 |
) |
|
Debt issuance costs |
|
(4,665 |
) |
|
|
(10,277 |
) |
|
Security deposits and maintenance reserve receipts |
|
489,668 |
|
|
|
452,022 |
|
|
Security deposits and maintenance reserve disbursements |
|
(90,027 |
) |
|
|
(26,898 |
) |
|
Net cash (used in)/provided by financing activities |
|
(419,722 |
) |
|
|
1,370,896 |
|
|
Net (decrease)/increase in cash |
|
(6,154 |
) |
|
|
11,612 |
|
|
Cash, cash equivalents and restricted cash at beginning of period |
|
476,104 |
|
|
|
464,492 |
|
|
Cash, cash equivalents and restricted cash at end of period |
$ |
469,950 |
|
|
$ |
476,104 |
|
|
Supplemental Disclosure of Cash Flow Information |
|
|
|
||||
|
Cash paid during the period for interest, including capitalized interest of |
$ |
915,815 |
|
|
$ |
794,330 |
|
|
Cash paid for income taxes |
$ |
59,330 |
|
|
$ |
57,433 |
|
|
Supplemental Disclosure of Noncash Activities |
|
|
|
||||
|
Buyer furnished equipment, capitalized interest and deposits on flight equipment purchases applied to acquisition of flight equipment and other assets |
$ |
969,210 |
|
|
$ |
1,192,974 |
|
|
Flight equipment subject to operating leases reclassified to flight equipment held for sale |
$ |
1,230,864 |
|
|
$ |
1,821,084 |
|
|
Transfer of flight equipment to investment in sales-type lease |
$ |
33,778 |
|
|
$ |
106,043 |
|
|
Cash dividends declared on Class A common stock, not yet paid |
$ |
24,588 |
|
|
$ |
24,503 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260211014166/en/
Investors:
Vice President, Investor Relations
Email: investors@airleasecorp.com
Media:
Senior Manager, Media and Investor Relations
Email: press@airleasecorp.com
Source: