AerCap Holdings N.V. Reports Financial Results for the Third Quarter 2024
-
Net income for the third quarter of 2024 was
$375 million , or$1.95 per share. -
Adjusted net income for the third quarter of 2024 was
$463 million , or$2.41 per share. -
Raising full year adjusted earnings per share guidance from approximately
$10.25 to approximately$10.70 , not including any gains on sale for the fourth quarter of 2024.
"This was another strong quarter for AerCap. Demand for aircraft remains high, as evidenced by our 99% utilization rate, 92% extension rate for used aircraft and 27% gain-on-sale margin for the quarter. Reflecting our confidence in AerCap's future, we are raising our full year guidance for 2024. We recently announced another
Highlights:
- Unlevered gain-on-sale margin of 27% for assets sold in the third quarter of 2024, or 2.0x book value on an equity basis.
- Cash flow from operating activities was
$1.4 billion for the third quarter of 2024, and a record$5.6 billion for the last twelve months. - Signed financing transactions for approximately
$10.5 billion in the third quarter of 2024 and completed inaugural Sukuk financing inOctober 2024 . - Adjusted debt/equity ratio of 2.4 to 1 as of
September 30, 2024 . - Book value per share of
$90.66 as ofSeptember 30, 2024 , an increase of approximately 16% fromSeptember 30, 2023 . - Repurchased 5.5 million shares for
$497 million and authorized a$500 million share repurchase program during the third quarter of 2024. - Increased full-year 2024 adjusted earnings per share guidance from approximately
$10.25 to approximately$10.70 , not including any gains on sale for the fourth quarter of 2024.
|
Revenue and Net Spread |
||||||||||||
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended |
|
Nine months ended |
||||||||
|
|
|
2024 |
|
2023 |
|
% increase/ |
|
2024 |
|
2023 |
|
% increase/ |
|
|
|
( |
|
( |
||||||||
|
Lease revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic lease rents |
|
|
|
|
|
2 % |
|
|
|
|
|
2 % |
|
Maintenance rents and other receipts |
|
161 |
|
126 |
|
28 % |
|
521 |
|
469 |
|
11 % |
|
Total lease revenue |
|
1,767 |
|
1,701 |
|
4 % |
|
5,279 |
|
5,142 |
|
3 % |
|
Net gain on sale of assets |
|
102 |
|
130 |
|
(21 %) |
|
391 |
|
395 |
|
(1 %) |
|
Other income |
|
79 |
|
61 |
|
30 % |
|
254 |
|
144 |
|
76 % |
|
Total Revenues and other income |
|
|
|
|
|
3 % |
|
|
|
|
|
4 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic lease rents were
Maintenance rents and other receipts were
Net gain on sale of assets for the third quarter of 2024 was
Other income for the third quarter of 2024 was
|
|
Three Months Ended |
|
Nine months ended |
||||||||
|
|
2024 |
|
2023 |
|
% increase/ |
|
2024 |
|
2023 |
|
% increase/ |
|
|
( |
|
( |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic lease rents |
|
|
|
|
2 % |
|
|
|
|
|
2 % |
|
Adjusted for: |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of lease premium/deficiency |
31 |
|
41 |
|
(24 %) |
|
97 |
|
125 |
|
(22 %) |
|
Basic lease rents excluding amortization of lease premium/ deficiency |
|
|
|
|
1 % |
|
|
|
|
|
1 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
516 |
|
447 |
|
16 % |
|
1,486 |
|
1,311 |
|
13 % |
|
Adjusted for: |
|
|
|
|
|
|
|
|
|
|
|
|
Mark-to-market of interest rate derivatives |
(22) |
|
(7) |
|
NA |
|
(30) |
|
(17) |
|
NA |
|
Interest expense excluding mark-to-market of interest rate derivatives |
494 |
|
440 |
|
12 % |
|
1,456 |
|
1,293 |
|
13 % |
|
Adjusted net interest margin (*) |
|
|
|
|
(3 %) |
|
|
|
|
|
(3 %) |
|
Depreciation and amortization |
(653) |
|
(623) |
|
5 % |
|
(1,923) |
|
(1,849) |
|
4 % |
|
Adjusted net interest margin, less depreciation and amortization |
|
|
|
|
(11 %) |
|
|
|
|
|
(11 %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average lease assets (*) |
|
|
|
|
2 % |
|
|
|
|
|
2 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized net spread (*) |
7.5 % |
|
7.8 % |
|
|
|
7.5 % |
|
7.8 % |
|
|
|
Annualized net spread less depreciation and amortization (*) |
3.2 % |
|
3.7 % |
|
|
|
3.2 % |
|
3.7 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) Refer to "Notes Regarding Financial Information Presented in This Press Release" for details relating to these non-GAAP measures and metrics |
|||||||||||
Interest expense excluding mark-to-market of interest rate derivatives was
|
Selling, General and Administrative Expenses |
|||||||||||
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
Nine months ended |
||||||||
|
|
2024 |
|
2023 |
|
% |
|
2024 |
|
2023 |
|
% |
|
|
( |
|
( |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses (excluding share-based compensation expenses) |
|
|
|
|
8 % |
|
|
|
|
|
4 % |
|
Share-based compensation expenses |
24 |
|
21 |
|
12 % |
|
82 |
|
70 |
|
17 % |
|
Selling, general and administrative expenses |
|
|
|
|
8 % |
|
|
|
|
|
7 % |
Selling, general and administrative expenses were
Other Expenses
Leasing expenses were
Effective Tax Rate
AerCap's effective tax rate was 15.5% for the third quarter of 2024, compared to an effective tax rate of 9.4% for the third quarter of 2023. The effective tax rate is impacted by the source and amount of earnings among our different tax jurisdictions as well as the amount of permanent tax differences relative to pre-tax income or loss, and certain other discrete items.
|
Book Value Per Share |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares outstanding |
|
189,731,024 |
|
212,379,835 |
|
Unvested restricted stock |
|
(4,948,175) |
|
(4,233,182) |
|
Ordinary shares outstanding (excl. unvested restricted stock) |
|
184,782,849 |
|
208,146,653 |
|
|
|
|
|
|
|
Book value per ordinary share outstanding (excl. unvested restricted stock) |
|
|
|
|
|
|
|
|
|
|
|
Dividend declared per ordinary share for the nine months ended |
|
|
|
— |
|
Financial Position |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% increase/ (decrease) over
|
|
|
|
( |
||||
|
|
|
|
|
|
|
|
|
Total cash, cash equivalents and restricted cash |
|
|
|
|
|
117 % |
|
Total assets |
|
73,825 |
|
71,275 |
|
4 % |
|
Debt |
|
48,353 |
|
46,484 |
|
4 % |
|
Total liabilities |
|
57,072 |
|
54,686 |
|
4 % |
|
|
|
16,752 |
|
16,589 |
|
1 % |
|
|
|
|
|
|
|
|
Flight Equipment
As of
Dividend
In
Notes Regarding Financial Information Presented in This Press Release
The financial information presented in this press release is not audited.
Due to rounding, numbers presented throughout this document may not add up precisely to the totals provided and percentages may not precisely reflect the absolute figures.
The following are definitions of non-GAAP measures and metrics used in this press release. We believe these measures and metrics may further assist investors in their understanding of our performance. These measures and metrics should not be viewed in isolation and should only be used in conjunction with and as a supplement to our
Adjusted net income / earnings per share, adjusted return on equity and adjusted earnings per share guidance
Adjusted net income is calculated as net income excluding the after-tax impact of the amortization of maintenance rights and lease premium assets recognized under purchase accounting and net recoveries related to the Ukraine Conflict. Adjusted earnings per share is calculated by dividing adjusted net income by the weighted average of our ordinary shares outstanding. Adjusted return on equity is calculated by dividing adjusted net income by average shareholders' equity. Given the relative significance of these items during 2024, we have chosen to present this measure in order to assist investors in their understanding of the changes and trends related to our earnings.
|
|
|
Three Months Ended |
|
Nine months ended |
||||
|
|
|
Net income |
|
Earnings per share |
|
Net income |
|
Earnings per share |
|
|
|
( except per share data) |
||||||
|
|
|
|
|
|
|
|
|
|
|
Net income / earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted for: |
|
|
|
|
|
|
|
|
|
Amortization of maintenance rights and lease premium assets recognized under purchase accounting (*) |
|
107 |
|
0.56 |
|
362 |
|
1.84 |
|
Net recoveries related to Ukraine Conflict |
|
(4) |
|
(0.02) |
|
(27) |
|
(0.14) |
|
Income tax effect of above adjustments |
|
(16) |
|
(0.08) |
|
(50) |
|
(0.26) |
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income / earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on equity |
|
|
|
9 % |
|
|
|
11 % |
|
|
|
|
|
|
|
|
|
|
|
Adjusted return on equity |
|
|
|
11 % |
|
|
|
14 % |
|
|
|
|
|
|
|
|
|
|
|
(*) Includes |
||||||||
Adjusted earnings per share guidance for full year 2024 is calculated as projected net income excluding the after-tax impact of the amortization of maintenance rights and lease premium assets recognized under purchase accounting and net recoveries related to the Ukraine Conflict, divided by the weighted average of our projected ordinary shares outstanding.
|
|
|
Projected FY 2024
|
|
|
|
( |
|
Net income |
|
|
|
Amortization of maintenance rights and lease premium assets recognized under purchase accounting |
|
0.5 |
|
Net recoveries related to Ukraine Conflict |
|
0.0 |
|
Income tax effect of above adjustments |
|
(0.1) |
|
Adjusted net income |
|
|
|
Adjusted earnings per share |
|
|
Adjusted debt/equity ratio
This measure is the ratio obtained by dividing adjusted debt by adjusted equity.
- Adjusted debt means consolidated total debt less cash and cash equivalents, and less a 50% equity credit with respect to certain long-term subordinated debt.
- Adjusted equity means total equity, plus the 50% equity credit relating to the long-term subordinated debt.
Adjusted debt and adjusted equity are adjusted by the 50% equity credit to reflect the equity nature of those financing arrangements and to provide information that is consistent with definitions under certain of our debt covenants. We believe this measure may further assist investors in their understanding of our capital structure and leverage.
|
|
|
|
|
|
|
|
|
( |
|
|||
|
|
|
|
|
|
|
|
Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted for: |
|
|
|
|
|
|
Unrestricted cash and cash equivalents |
|
(3,755) |
|
(1,627) |
|
|
50% equity credit for long-term subordinated debt (*) |
|
(1,125) |
|
(1,125) |
|
|
Adjusted debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted for: |
|
|
|
|
|
|
50% equity credit for long-term subordinated debt (*) |
|
1,125 |
|
1,125 |
|
|
Adjusted equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted debt/equity ratio |
|
2.4 to 1 |
|
2.5 to 1 |
|
|
|
|
(*) 50% equity credit for long-term subordinated debt is pro forma for the redemption of |
|
|
Adjusted net interest margin, annualized net spread, annualized net spread less depreciation and amortization and average cost of debt
Adjusted net interest margin is calculated as the difference between basic lease rents, excluding the impact of the amortization of lease premium/deficiency recognized under purchase accounting, and interest expense, excluding the impact of the mark-to-market of interest rate derivatives. Annualized net spread is adjusted net interest margin expressed as a percentage of average lease assets. Annualized net spread less depreciation and amortization is adjusted net interest margin less depreciation and amortization, expressed as a percentage of average lease assets.
Average cost of debt is calculated as interest expense, excluding mark-to-market on interest rate derivatives, debt issuance costs, upfront fees and other impacts, divided by average debt balance.
|
|
|
Three Months Ended |
||
|
|
|
2024 |
|
2023 |
|
|
( |
|||
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
Adjusted for: |
|
|
|
|
|
Mark-to-market on interest rate derivatives |
|
(22) |
|
(7) |
|
Debt issuance costs, upfront fees and other impacts |
|
(29) |
|
(35) |
|
Interest expense, excluding mark-to-market on interest rate derivatives, debt issuance costs, upfront fees and other impacts |
|
|
|
|
|
|
|
|
|
|
|
Average debt balance |
|
|
|
|
|
|
|
|
|
|
|
Average cost of debt |
|
4.0 % |
|
3.5 % |
|
|
|
|
|
|
Lease assets
Lease assets include flight equipment held for operating leases, flight equipment held for sale, net investment in finance leases and maintenance rights assets.
Aviation assets
Aviation assets include aircraft, engines and helicopters.
Conference Call
In connection with its report of third quarter 2024 results, management will host a conference call with members of the investment community today,
The webcast replay will be archived in the "Investors" section of the company's website for one year.
For further information, contact
About AerCap
AerCap is the global leader in aviation leasing with one of the most attractive order books in the industry. AerCap serves approximately 300 customers around the world with comprehensive fleet solutions. AerCap is listed on the
Forward-Looking Statements
This press release contains certain statements, estimates and forecasts with respect to future performance and events. These statements, estimates and forecasts are "forward-looking statements". In some cases, forward-looking statements can be identified by the use of forward-looking terminology such as "may," "might," "should," "expect," "plan," "intend," "will," "aim," "estimate," "anticipate," "believe," "predict," "potential" or "continue" or the negatives thereof or variations thereon or similar terminology. All statements other than statements of historical fact included in this press release are forward-looking statements and are based on various underlying assumptions and expectations and are subject to known and unknown risks, uncertainties and assumptions, and may include projections of our future financial performance based on our growth strategies and anticipated trends in our business. These statements are only predictions based on our current expectations and projections about future events. There are important factors that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied in the forward-looking statements, including but not limited to the availability of capital to us and to our customers and changes in interest rates; the ability of our lessees and potential lessees to make lease payments to us; our ability to successfully negotiate flight equipment (which includes aircraft, engines and helicopters) purchases, sales and leases, to collect outstanding amounts due and to repossess flight equipment under defaulted leases, and to control costs and expenses; changes in the overall demand for commercial aviation leasing and aviation asset management services; the continued impacts of the Ukraine Conflict, including the resulting sanctions by
As a result, we cannot assure you that the forward-looking statements included in this press release will prove to be accurate or correct. These and other important factors and risks are discussed in AerCap's annual report on Form 20-F and other filings with the
For more information regarding AerCap and to be added to our email distribution list, please visit www.aercap.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Consolidated Balance Sheets |
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
Restricted cash |
|
199,974 |
|
198,285 |
|
|
|
Trade receivables |
|
64,723 |
|
73,667 |
|
|
|
Flight equipment held for operating leases, net |
|
57,935,609 |
|
57,091,166 |
|
|
|
Investment in finance leases, net |
|
1,250,944 |
|
1,254,451 |
|
|
|
Flight equipment held for sale |
|
520,866 |
|
296,696 |
|
|
|
Prepayments on flight equipment |
|
3,723,784 |
|
3,576,187 |
|
|
|
Maintenance rights and lease premium, net |
|
2,281,831 |
|
2,729,962 |
|
|
|
Other intangibles, net |
|
145,177 |
|
163,167 |
|
|
|
Deferred tax assets |
|
279,853 |
|
275,756 |
|
|
|
Associated companies |
|
1,084,855 |
|
971,517 |
|
|
|
Other assets |
|
2,582,735 |
|
3,016,524 |
|
|
|
Total Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities |
|
|
|
|
|
|
|
Accrued maintenance liability |
|
3,145,360 |
|
2,863,730 |
|
|
|
Lessee deposit liability |
|
1,050,352 |
|
1,018,702 |
|
|
|
Debt |
|
48,352,710 |
|
46,483,903 |
|
|
|
Deferred tax liabilities |
|
2,706,901 |
|
2,526,120 |
|
|
|
Total Liabilities |
|
57,072,414 |
|
54,685,513 |
|
|
|
|
|
|
|
|
|
|
|
Ordinary share capital €0.01 par value, 450,000,000 ordinary shares authorized as of |
|
|
|
|
|
|
|
December 31, 2023; 204,543,739 and 215,543,739 ordinary shares issued and 189,731,024 and 202,493,168 |
|
|
|
|
|
|
|
ordinary shares outstanding (including 4,948,175 and 4,561,249 shares of unvested restricted stock) as of |
|
|
|
|
|
|
|
|
|
2,558 |
|
2,676 |
|
|
|
Additional paid-in capital |
|
5,802,351 |
|
6,594,556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,139,955) |
|
(819,305) |
|
|
|
Accumulated other comprehensive (loss) income |
|
(42,051) |
|
8,304 |
|
|
|
Accumulated retained earnings |
|
12,129,365 |
|
10,802,599 |
|
|
|
|
|
16,752,268 |
|
16,588,830 |
|
|
|
Non-controlling interest |
|
208 |
|
216 |
|
|
|
Total Equity |
|
16,752,476 |
|
16,589,046 |
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Consolidated Income Statements |
|
|
|
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine months ended |
|
||||
|
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues and other income |
|
|
|
|
|
|
|
|
|
|
Lease revenue: |
|
|
|
|
|
|
|
|
|
|
Basic lease rents |
|
|
|
|
|
|
|
|
|
|
Maintenance rents and other receipts |
161,376 |
|
126,229 |
|
520,872 |
|
469,385 |
|
|
|
Total lease revenue |
1,766,716 |
|
1,700,878 |
|
5,279,369 |
|
5,142,065 |
|
|
|
Net gain on sale of assets |
102,135 |
|
129,908 |
|
391,174 |
|
395,357 |
|
|
|
Other income |
79,278 |
|
60,881 |
|
253,819 |
|
144,348 |
|
|
|
Total Revenues and other income |
1,948,129 |
|
1,891,667 |
|
5,924,362 |
|
5,681,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
652,994 |
|
623,012 |
|
1,922,891 |
|
1,849,133 |
|
|
|
Net recoveries related to Ukraine Conflict |
(3,934) |
|
(645,807) |
|
(26,683) |
|
(673,879) |
|
|
|
Asset impairment |
2,446 |
|
107 |
|
32,802 |
|
36,540 |
|
|
|
Interest expense |
516,265 |
|
446,977 |
|
1,486,062 |
|
1,310,575 |
|
|
|
Loss on debt extinguishment |
462 |
|
246 |
|
7,482 |
|
4,097 |
|
|
|
Leasing expenses |
274,833 |
|
165,986 |
|
596,238 |
|
621,233 |
|
|
|
Selling, general and administrative expenses |
121,307 |
|
111,908 |
|
365,932 |
|
342,249 |
|
|
|
Total Expenses |
1,564,373 |
|
702,429 |
|
4,384,724 |
|
3,489,948 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on investments at fair value |
8,252 |
|
(10,577) |
|
3,568 |
|
(6,591) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and income of investments |
|
|
|
|
|
|
|
|
|
|
accounted for under the equity method |
392,008 |
|
1,178,661 |
|
1,543,206 |
|
2,185,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
(60,742) |
|
(110,677) |
|
(231,197) |
|
(252,018) |
|
|
|
Equity in net earnings of investments accounted for under the equity method |
43,763 |
|
41,019 |
|
115,397 |
|
107,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss (income) attributable to non-controlling interest |
5 |
|
(3,749) |
|
8 |
|
(10,897) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic |
187,510,161 |
|
224,239,197 |
|
191,917,111 |
|
231,586,646 |
|
|
|
Weighted average shares outstanding - diluted |
191,886,520 |
|
227,379,759 |
|
196,309,483 |
|
234,818,115 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Consolidated Statements of Cash Flows |
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended |
|
||
|
|
|
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
1,922,891 |
|
1,849,133 |
|
|
|
Net recoveries related to Ukraine Conflict |
|
(26,683) |
|
(660,878) |
|
|
|
Asset impairment |
|
32,802 |
|
36,540 |
|
|
|
Amortization of debt issuance costs, debt discount, debt premium and lease premium |
|
171,287 |
|
191,512 |
|
|
|
Maintenance rights write-off |
|
260,107 |
|
286,581 |
|
|
|
Maintenance liability release to income |
|
(144,115) |
|
(164,193) |
|
|
|
Net gain on sale of assets |
|
(391,174) |
|
(395,357) |
|
|
|
Deferred tax expense |
|
184,588 |
|
258,842 |
|
|
|
Share-based compensation |
|
81,723 |
|
70,079 |
|
|
|
Collections of finance leases |
|
313,570 |
|
309,453 |
|
|
|
(Gain) loss on investments at fair value |
|
(3,568) |
|
6,591 |
|
|
|
Loss on debt extinguishment |
|
7,482 |
|
4,097 |
|
|
|
Other |
|
140,207 |
|
(35,449) |
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
Trade receivables |
|
9,232 |
|
42,148 |
|
|
|
Other assets |
|
189,281 |
|
(134,419) |
|
|
|
Accounts payable, accrued expenses and other liabilities |
|
(22,729) |
|
156,009 |
|
|
|
Net cash provided by operating activities |
|
4,152,307 |
|
3,861,839 |
|
|
|
|
|
|
|
|
|
|
|
Purchase of flight equipment |
|
(3,628,330) |
|
(3,273,890) |
|
|
|
Proceeds from sale or disposal of assets |
|
1,857,878 |
|
1,556,713 |
|
|
|
Prepayments on flight equipment |
|
(1,360,208) |
|
(1,378,339) |
|
|
|
Cash proceeds from insurance claim settlements |
|
3,933 |
|
645,807 |
|
|
|
Net proceeds from (issuances of) loans receivable |
|
73,236 |
|
(81,545) |
|
|
|
Other |
|
(11,518) |
|
(23,122) |
|
|
|
Net cash used in investing activities |
|
(3,065,009) |
|
(2,554,376) |
|
|
|
|
|
|
|
|
|
|
|
Issuance of debt |
|
6,441,379 |
|
5,009,330 |
|
|
|
Repayment of debt |
|
(4,533,668) |
|
(4,016,056) |
|
|
|
Debt issuance and extinguishment costs paid, net of debt premium received |
|
(97,198) |
|
(74,336) |
|
|
|
Maintenance payments received |
|
695,568 |
|
600,664 |
|
|
|
Maintenance payments returned |
|
(212,668) |
|
(150,224) |
|
|
|
Security deposits received |
|
214,443 |
|
300,765 |
|
|
|
Security deposits returned |
|
(157,342) |
|
(150,940) |
|
|
|
Dividend paid to non-controlling interest holders |
|
— |
|
(9,973) |
|
|
|
Repurchase of shares and tax withholdings on share-based compensation |
|
(1,220,450) |
|
(1,966,392) |
|
|
|
Dividends paid on ordinary shares |
|
(89,806) |
|
— |
|
|
|
Net cash provided by (used in) financing activities |
|
1,040,258 |
|
(457,162) |
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash, cash equivalents and restricted cash |
|
2,127,556 |
|
850,301 |
|
|
|
Effect of exchange rate changes |
|
1,491 |
|
(407) |
|
|
|
Cash, cash equivalents and restricted cash at beginning of period |
|
1,825,466 |
|
1,756,770 |
|
|
|
Cash, cash equivalents and restricted cash at end of period |
|
|
|
|
|
|
|
|
|
|
|
|
|
View original content to download multimedia:https://www.prnewswire.com/news-releases/aercap-holdings-nv-reports-financial-results-for-the-third-quarter-2024-302291280.html
SOURCE
