Companies:
10,761
total market cap:
$129.976 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Willis Lease Finance Corporation
WLFC
#5717
Rank
$1.11 B
Marketcap
๐บ๐ธ
United States
Country
$162.95
Share price
-3.31%
Change (1 day)
3.51%
Change (1 year)
Rental & Leasing Services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Willis Lease Finance Corporation
Quarterly Reports (10-Q)
Financial Year FY2019 Q3
Willis Lease Finance Corporation - 10-Q quarterly report FY2019 Q3
Text size:
Small
Medium
Large
false
--12-31
Q3
2019
0001018164
6945000
8379000
2559000
2320000
0
0.01
0.01
20000000
20000000
6176000
6357000
0.01375
0.055
0.0469
0.0636
0.0544
0.0475
100000000
P19M
P1Y
P1Y
163100000
14700000
120000
172000
103000
110000
50000
370000
50000
431000
0.33
0.97
0.33
0.97
385483000
396777000
P3Y
P1Y
P3Y
P1Y
0.01
0.01
2500000
2500000
2500000
2500000
81000
460000
0
0
0
0001018164
2019-01-01
2019-09-30
0001018164
2019-11-04
0001018164
2018-12-31
0001018164
2019-09-30
0001018164
us-gaap:VariableInterestEntityPrimaryBeneficiaryMember
2019-09-30
0001018164
us-gaap:VariableInterestEntityPrimaryBeneficiaryMember
2018-12-31
0001018164
2019-07-01
2019-09-30
0001018164
2018-07-01
2018-09-30
0001018164
2018-01-01
2018-09-30
0001018164
us-gaap:CommonStockMember
2018-07-01
2018-09-30
0001018164
us-gaap:RetainedEarningsMember
2019-06-30
0001018164
us-gaap:PreferredStockMember
2019-09-30
0001018164
2018-06-30
0001018164
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-06-30
0001018164
us-gaap:RetainedEarningsMember
2019-07-01
2019-09-30
0001018164
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-07-01
2018-09-30
0001018164
us-gaap:AdditionalPaidInCapitalMember
2018-07-01
2018-09-30
0001018164
us-gaap:AdditionalPaidInCapitalMember
2019-07-01
2019-09-30
0001018164
us-gaap:CommonStockMember
2018-06-30
0001018164
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-07-01
2019-09-30
0001018164
us-gaap:RetainedEarningsMember
2018-07-01
2018-09-30
0001018164
us-gaap:CommonStockMember
2019-07-01
2019-09-30
0001018164
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-09-30
0001018164
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-06-30
0001018164
us-gaap:AdditionalPaidInCapitalMember
2019-09-30
0001018164
us-gaap:PreferredStockMember
2018-06-30
0001018164
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-09-30
0001018164
us-gaap:RetainedEarningsMember
2018-09-30
0001018164
us-gaap:CommonStockMember
2019-06-30
0001018164
us-gaap:CommonStockMember
2019-09-30
0001018164
us-gaap:PreferredStockMember
2018-09-30
0001018164
us-gaap:CommonStockMember
2018-09-30
0001018164
us-gaap:RetainedEarningsMember
2019-09-30
0001018164
us-gaap:AdditionalPaidInCapitalMember
2019-06-30
0001018164
2018-09-30
0001018164
us-gaap:PreferredStockMember
2019-07-01
2019-09-30
0001018164
us-gaap:PreferredStockMember
2019-06-30
0001018164
us-gaap:AdditionalPaidInCapitalMember
2018-06-30
0001018164
2019-06-30
0001018164
us-gaap:PreferredStockMember
2018-07-01
2018-09-30
0001018164
us-gaap:AdditionalPaidInCapitalMember
2018-09-30
0001018164
us-gaap:RetainedEarningsMember
2018-06-30
0001018164
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-01-01
2018-09-30
0001018164
us-gaap:RetainedEarningsMember
2019-01-01
2019-09-30
0001018164
us-gaap:CommonStockMember
2018-01-01
2018-09-30
0001018164
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2017-12-31
0001018164
us-gaap:PreferredStockMember
2018-12-31
0001018164
us-gaap:RetainedEarningsMember
2018-12-31
0001018164
us-gaap:CommonStockMember
2019-01-01
2019-09-30
0001018164
us-gaap:AdditionalPaidInCapitalMember
2019-01-01
2019-09-30
0001018164
us-gaap:AdditionalPaidInCapitalMember
2018-01-01
2018-09-30
0001018164
us-gaap:AdditionalPaidInCapitalMember
2017-12-31
0001018164
2019-01-01
0001018164
us-gaap:RetainedEarningsMember
2019-01-01
0001018164
us-gaap:RetainedEarningsMember
2018-01-01
0001018164
us-gaap:PreferredStockMember
2017-12-31
0001018164
us-gaap:RetainedEarningsMember
2018-01-01
2018-09-30
0001018164
us-gaap:AdditionalPaidInCapitalMember
2018-12-31
0001018164
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-01-01
2019-09-30
0001018164
us-gaap:CommonStockMember
2018-12-31
0001018164
us-gaap:CommonStockMember
2017-12-31
0001018164
us-gaap:RetainedEarningsMember
2017-12-31
0001018164
2017-12-31
0001018164
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-12-31
0001018164
us-gaap:PreferredStockMember
2019-01-01
2019-09-30
0001018164
us-gaap:PreferredStockMember
2018-01-01
2018-09-30
0001018164
2018-01-01
0001018164
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-01-01
0001018164
us-gaap:DifferenceBetweenRevenueGuidanceInEffectBeforeAndAfterTopic606Member
2018-07-01
2018-09-30
0001018164
us-gaap:DifferenceBetweenRevenueGuidanceInEffectBeforeAndAfterTopic606Member
2018-01-01
2018-09-30
0001018164
us-gaap:DifferenceBetweenRevenueGuidanceInEffectBeforeAndAfterTopic606Member
2019-01-01
2019-09-30
0001018164
srt:MaximumMember
2019-09-30
0001018164
srt:MinimumMember
2019-09-30
0001018164
wlfc:OtherRevenueMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsAndEquipmentSalesMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-07-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:ManagedServicesMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-07-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
2018-07-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:ManagedServicesMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsAndEquipmentSalesMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsSalesSegmentMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsSalesSegmentMember
2018-07-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:OtherRevenueMember
wlfc:SparePartsSalesSegmentMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:OtherRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-07-01
2019-09-30
0001018164
wlfc:ManagedServicesMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesMember
wlfc:SparePartsSalesSegmentMember
2018-07-01
2018-09-30
0001018164
wlfc:OtherRevenueMember
2019-07-01
2019-09-30
0001018164
wlfc:SparePartsAndEquipmentSalesMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsAndEquipmentSalesMember
wlfc:SparePartsSalesSegmentMember
2018-07-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:SparePartsAndEquipmentSalesMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesMember
wlfc:SparePartsSalesSegmentMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-07-01
2018-09-30
0001018164
wlfc:ManagedServicesMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-07-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:OtherRevenueMember
2019-07-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:OtherRevenueMember
2018-07-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:SparePartsAndEquipmentSalesMember
2019-07-01
2019-09-30
0001018164
wlfc:SparePartsAndEquipmentSalesMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:OtherRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsAndEquipmentSalesMember
wlfc:SparePartsSalesSegmentMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:OtherRevenueMember
wlfc:SparePartsSalesSegmentMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsSalesSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
2018-01-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:ManagedServicesMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:OtherRevenueMember
wlfc:SparePartsSalesSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsSalesSegmentMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsAndEquipmentSalesMember
wlfc:SparePartsSalesSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:SparePartsAndEquipmentSalesMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsAndEquipmentSalesMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-01-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
2019-01-01
2019-09-30
0001018164
wlfc:SparePartsAndEquipmentSalesMember
2018-01-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:OtherRevenueMember
2018-01-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:SparePartsAndEquipmentSalesMember
2018-01-01
2018-09-30
0001018164
wlfc:SparePartsAndEquipmentSalesMember
2019-01-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:OtherRevenueMember
2019-01-01
2019-09-30
0001018164
wlfc:OtherRevenueMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:OtherRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-01-01
2018-09-30
0001018164
wlfc:ManagedServicesMember
2019-01-01
2019-09-30
0001018164
wlfc:ManagedServicesMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:OtherRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:ManagedServicesMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsAndEquipmentSalesMember
wlfc:SparePartsSalesSegmentMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:OtherRevenueMember
wlfc:SparePartsSalesSegmentMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesMember
wlfc:SparePartsSalesSegmentMember
2019-01-01
2019-09-30
0001018164
wlfc:OtherRevenueMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsAndEquipmentSalesMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesMember
wlfc:SparePartsSalesSegmentMember
2018-01-01
2018-09-30
0001018164
wlfc:WillisMitsuiAndCompanyEngineSupportLimitedMember
2018-07-01
2018-09-30
0001018164
wlfc:WillisMitsuiAndCompanyEngineSupportLimitedMember
2018-01-01
2018-09-30
0001018164
wlfc:WillisMitsuiAndCompanyEngineSupportLimitedMember
2019-01-01
2019-09-30
0001018164
wlfc:WillisMitsuiAndCompanyEngineSupportLimitedMember
2019-07-01
2019-09-30
0001018164
wlfc:CSCWillisEngineLeaseCompanyLimitedMember
2018-12-31
0001018164
wlfc:WillisMitsuiAndCompanyEngineSupportLimitedMember
2019-09-30
0001018164
wlfc:WillisMitsuiAndCompanyEngineSupportLimitedMember
2018-12-31
0001018164
wlfc:CSCWillisEngineLeaseCompanyLimitedMember
2019-01-01
2019-09-30
0001018164
wlfc:CSCWillisEngineLeaseCompanyLimitedMember
2019-09-30
0001018164
wlfc:AssetManagementMember
wlfc:WillisMitsuiAndCompanyEngineSupportLimitedMember
2019-01-01
2019-09-30
0001018164
wlfc:AssetManagementMember
wlfc:WillisMitsuiAndCompanyEngineSupportLimitedMember
2018-07-01
2018-09-30
0001018164
wlfc:AssetManagementMember
wlfc:WillisMitsuiAndCompanyEngineSupportLimitedMember
2019-07-01
2019-09-30
0001018164
wlfc:WillisAeronauticalServicesInc.Member
2018-01-01
2018-09-30
0001018164
wlfc:CSCWillisEngineLeaseCompanyLimitedMember
2018-01-01
2018-09-30
0001018164
wlfc:NotesPayableDueJuly2024Member
2019-09-30
0001018164
srt:MaximumMember
wlfc:NotesPayableDueJuly2022Member
us-gaap:LondonInterbankOfferedRateLIBORMember
2019-01-01
2019-09-30
0001018164
wlfc:SecuredCreditFacilityDueApril2021Member
2019-09-30
0001018164
wlfc:NotesPayableDueJuly2022Member
2019-02-28
0001018164
us-gaap:RevolvingCreditFacilityMember
2019-06-30
0001018164
us-gaap:RevolvingCreditFacilityMember
2019-04-01
2019-06-30
0001018164
wlfc:SecuredCreditFacilityDueApril2021Member
2019-06-30
0001018164
srt:MinimumMember
wlfc:NotesPayableDueJuly2022Member
us-gaap:LondonInterbankOfferedRateLIBORMember
2019-01-01
2019-09-30
0001018164
wlfc:SecuredCreditFacilityDueApril2021Member
2019-09-30
0001018164
wlfc:SeriesB2018TermNotesPayableDueSeptember2043Member
2018-12-31
0001018164
wlfc:SeriesI2018TermNotesPayableDueSeptember2043Member
2018-12-31
0001018164
wlfc:NotesPayableDueJuly2024Member
2018-12-31
0001018164
wlfc:Series20171NotesPayableDueAugust2042Member
2019-09-30
0001018164
wlfc:NotesPayableDueJuly2022Member
2019-09-30
0001018164
wlfc:SeriesI2018TermNotesPayableDueSeptember2043Member
2019-09-30
0001018164
wlfc:NotesPayableDueJuly2022Member
2018-12-31
0001018164
wlfc:SeriesB2018TermNotesPayableDueSeptember2043Member
2019-09-30
0001018164
wlfc:Series20171NotesPayableDueAugust2042Member
2018-12-31
0001018164
wlfc:Class2012ATermNotesMember
2018-12-31
0001018164
wlfc:Class2012ATermNotesMember
2019-09-30
0001018164
wlfc:SeriesB20171NotesPayableDueAugust2042Member
2019-09-30
0001018164
wlfc:SecuredCreditFacilityDueApril2021Member
2018-12-31
0001018164
wlfc:SeriesB20171NotesPayableDueAugust2042Member
2018-12-31
0001018164
wlfc:SecuredCreditFacilityDueApril2021Member
us-gaap:LondonInterbankOfferedRateLIBORMember
2019-01-01
2019-09-30
0001018164
us-gaap:InterestRateContractMember
us-gaap:CashFlowHedgingMember
us-gaap:InterestExpenseMember
2019-07-01
2019-09-30
0001018164
us-gaap:CashFlowHedgingMember
2018-07-01
2018-09-30
0001018164
us-gaap:InterestRateContractMember
us-gaap:CashFlowHedgingMember
2019-07-01
2019-09-30
0001018164
us-gaap:InterestRateContractMember
us-gaap:CashFlowHedgingMember
us-gaap:InterestExpenseMember
2018-07-01
2018-09-30
0001018164
us-gaap:CashFlowHedgingMember
2019-07-01
2019-09-30
0001018164
us-gaap:InterestRateContractMember
us-gaap:CashFlowHedgingMember
2018-07-01
2018-09-30
0001018164
us-gaap:CashFlowHedgingMember
2019-01-01
2019-09-30
0001018164
us-gaap:CashFlowHedgingMember
2018-01-01
2018-09-30
0001018164
us-gaap:InterestRateContractMember
us-gaap:CashFlowHedgingMember
us-gaap:InterestExpenseMember
2018-01-01
2018-09-30
0001018164
us-gaap:InterestRateContractMember
us-gaap:CashFlowHedgingMember
2018-01-01
2018-09-30
0001018164
us-gaap:InterestRateContractMember
us-gaap:CashFlowHedgingMember
2019-01-01
2019-09-30
0001018164
us-gaap:InterestRateContractMember
us-gaap:CashFlowHedgingMember
us-gaap:InterestExpenseMember
2019-01-01
2019-09-30
0001018164
us-gaap:InterestRateContractMember
2019-09-30
0001018164
us-gaap:InterestRateContractMember
2018-12-31
0001018164
us-gaap:InterestRateContractMember
2018-01-01
2018-09-30
0001018164
us-gaap:InterestRateContractMember
2019-01-01
2019-09-30
0001018164
us-gaap:InterestRateContractMember
us-gaap:SubsequentEventMember
2019-10-03
0001018164
us-gaap:InterestRateContractMember
2018-07-01
2018-09-30
0001018164
us-gaap:InterestRateContractMember
2019-07-01
2019-09-30
0001018164
2018-01-01
2018-12-31
0001018164
2012-09-01
2012-09-30
0001018164
2012-09-30
0001018164
us-gaap:EmployeeStockMember
2019-01-01
2019-09-30
0001018164
us-gaap:RestrictedStockMember
wlfc:The2018StockIncentivePlanMember
2019-01-01
2019-09-30
0001018164
us-gaap:RestrictedStockMember
wlfc:The2007StockIncentivePlanMember
2019-09-30
0001018164
us-gaap:EmployeeStockMember
2018-01-01
2018-09-30
0001018164
us-gaap:RestrictedStockMember
wlfc:The2018StockIncentivePlanMember
2019-09-30
0001018164
us-gaap:EmployeeStockMember
2018-04-01
0001018164
us-gaap:RestrictedStockMember
wlfc:The2007StockIncentivePlanMember
2018-12-31
0001018164
us-gaap:RestrictedStockMember
wlfc:The2007StockIncentivePlanMember
2019-01-01
2019-09-30
0001018164
us-gaap:EmployeeStockMember
2019-07-01
2019-09-30
0001018164
wlfc:The2018StockIncentivePlanMember
2018-07-01
2018-09-30
0001018164
wlfc:The2007StockIncentivePlanMember
2018-01-01
2018-09-30
0001018164
wlfc:The2007StockIncentivePlanMember
2019-07-01
2019-09-30
0001018164
us-gaap:EmployeeStockMember
2018-07-01
2018-09-30
0001018164
wlfc:The2007StockIncentivePlanMember
2019-01-01
2019-09-30
0001018164
wlfc:The2018StockIncentivePlanMember
2019-01-01
2019-09-30
0001018164
wlfc:The2018StockIncentivePlanMember
2019-07-01
2019-09-30
0001018164
wlfc:The2007StockIncentivePlanMember
2018-07-01
2018-09-30
0001018164
wlfc:The2018StockIncentivePlanMember
2018-01-01
2018-09-30
0001018164
srt:MaximumMember
us-gaap:RestrictedStockMember
wlfc:The2007StockIncentivePlanMember
2007-05-24
2007-05-24
0001018164
srt:MinimumMember
us-gaap:RestrictedStockMember
wlfc:The2018StockIncentivePlanMember
2019-01-01
2019-09-30
0001018164
srt:MinimumMember
us-gaap:RestrictedStockMember
wlfc:The2007StockIncentivePlanMember
2007-05-24
2007-05-24
0001018164
srt:MaximumMember
us-gaap:RestrictedStockMember
wlfc:The2018StockIncentivePlanMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesAndOtherRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeaseRentRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeaseRentRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-07-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:LeaseRentRevenueMember
2019-07-01
2019-09-30
0001018164
wlfc:MaintenanceReserveRevenueMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesAndOtherRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-07-01
2019-09-30
0001018164
wlfc:LeaseRentRevenueMember
2019-07-01
2019-09-30
0001018164
wlfc:LeaseRentRevenueMember
2018-07-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:MaintenanceReserveRevenueMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:MaintenanceReserveRevenueMember
wlfc:SparePartsSalesSegmentMember
2019-07-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:ManagedServicesAndOtherRevenueMember
2019-07-01
2019-09-30
0001018164
wlfc:ManagedServicesAndOtherRevenueMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:MaintenanceReserveRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:MaintenanceReserveRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-07-01
2019-09-30
0001018164
wlfc:MaintenanceReserveRevenueMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeaseRentRevenueMember
wlfc:SparePartsSalesSegmentMember
2019-07-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:LeaseRentRevenueMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:MaintenanceReserveRevenueMember
wlfc:SparePartsSalesSegmentMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesAndOtherRevenueMember
wlfc:SparePartsSalesSegmentMember
2018-07-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:ManagedServicesAndOtherRevenueMember
2018-07-01
2018-09-30
0001018164
wlfc:ManagedServicesAndOtherRevenueMember
2019-07-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesAndOtherRevenueMember
wlfc:SparePartsSalesSegmentMember
2019-07-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:MaintenanceReserveRevenueMember
2018-07-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeaseRentRevenueMember
wlfc:SparePartsSalesSegmentMember
2018-07-01
2018-09-30
0001018164
wlfc:LeaseRentRevenueMember
2019-01-01
2019-09-30
0001018164
wlfc:MaintenanceReserveRevenueMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesAndOtherRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:MaintenanceReserveRevenueMember
2019-01-01
2019-09-30
0001018164
wlfc:ManagedServicesAndOtherRevenueMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:MaintenanceReserveRevenueMember
wlfc:SparePartsSalesSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:LeaseRentRevenueMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeaseRentRevenueMember
wlfc:SparePartsSalesSegmentMember
2018-01-01
2018-09-30
0001018164
wlfc:LeaseRentRevenueMember
2018-01-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:MaintenanceReserveRevenueMember
2018-01-01
2018-09-30
0001018164
wlfc:MaintenanceReserveRevenueMember
2018-01-01
2018-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:LeaseRentRevenueMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeaseRentRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:ManagedServicesAndOtherRevenueMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesAndOtherRevenueMember
wlfc:SparePartsSalesSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesAndOtherRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:ManagedServicesAndOtherRevenueMember
wlfc:SparePartsSalesSegmentMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:MaintenanceReserveRevenueMember
wlfc:SparePartsSalesSegmentMember
2018-01-01
2018-09-30
0001018164
wlfc:ManagedServicesAndOtherRevenueMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeaseRentRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:MaintenanceReserveRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeaseRentRevenueMember
wlfc:SparePartsSalesSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:MaintenanceReserveRevenueMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-01-01
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
wlfc:ManagedServicesAndOtherRevenueMember
2018-01-01
2018-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2018-12-31
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsSalesSegmentMember
2019-09-30
0001018164
us-gaap:OperatingSegmentsMember
wlfc:SparePartsSalesSegmentMember
2018-12-31
0001018164
us-gaap:OperatingSegmentsMember
wlfc:LeasingAndRelatedOperationsSegmentMember
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
2019-09-30
0001018164
us-gaap:IntersegmentEliminationMember
2018-12-31
0001018164
wlfc:UseofMarineVesselMember
srt:ChiefExecutiveOfficerMember
2019-01-01
2019-09-30
0001018164
wlfc:SaleofVehicleMember
srt:ChiefExecutiveOfficerMember
2019-01-01
2019-01-31
0001018164
wlfc:WillisAeronauticalServicesInc.Member
2019-01-01
2019-09-30
xbrli:pure
wlfc:engine
wlfc:agreement
iso4217:USD
xbrli:shares
wlfc:aircraft.
xbrli:shares
iso4217:USD
wlfc:airframe_part_package
wlfc:segment.
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________________________________________________________________
FORM
10-Q
(Mark One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
September 30, 2019
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number:
001-15369
______________________________________________________________________
WILLIS LEASE FINANCE CORP
ORATION
(Exact name of registrant as specified in its charter)
Delaware
68-0070656
(State or other jurisdiction of incorporation or
organization)
(IRS Employer Identification No.)
4700 Lyons Technology Parkway
Coconut Creek
Florida
33073
(Address of principal executive offices)
(Zip Code)
Registrant’s telephone number, including area code
(
561
)
349-9989
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class
Trading Symbol
Name of exchange on which registered
Common Stock, $0.01 par value per share
WLFC
Nasdaq Global Market
______________________________________________________________________
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes
☒
No
☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes
☒
No
☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer
☐
Accelerated Filer
☒
Non-Accelerated Filer
☐
Smaller Reporting Company
☐
Emerging Growth Company
☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
☐
No
☒
The number of shares of the registrant's Common Stock outstanding as of
November 4, 2019
was
5,849,479
.
Table of Contents
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
INDEX
PART I.
FINANCIAL INFORMATION
4
Item 1.
Condensed Consolidated Financial Statements (Unaudited)
4
Condensed Consolidated Balance Sheets as of September 30, 2019 and December 31, 2018
4
Condensed Consolidated Statements of Income for the three and nine months ended September 30, 2019 and 2018
5
Condensed Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2019 and 2018
6
Condensed Consolidated Statements of Redeemable Preferred Stock and Shareholders' Equity for the three and nine months ended September 30, 2019 and 2018
7
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2019 and 2018
9
Notes to Condensed Consolidated Financial Statements
10
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
26
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
33
Item 4.
Controls and Procedures
33
PART II.
OTHER INFORMATION
33
Item 1A.
Risk Factors
33
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
33
Item 5.
Other Information
34
Item 6.
Exhibits
35
2
Table of Contents
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains certain forward-looking statements, including, without limitation, statements concerning the conditions in our industry, our operations, our economic performance and financial condition, including, in particular, statements relating to our business, operations, growth strategy and service development efforts. The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for certain forward-looking statements so long as such information is identified as forward-looking and is accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those projected in the information. When used in this Quarterly Report on Form 10-Q, the words “may,” “might,” “should,” “estimate,” “project,” “plan,” “anticipate,” “expect,” “intend,” “outlook,” “believe” and other similar expressions are intended to identify forward-looking statements and information. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates. These forward-looking statements are based on estimates and assumptions by our management that, although we believe to be reasonable, are inherently uncertain and subject to a number of risks and uncertainties. These risks and uncertainties include, without limitation, those in our Annual Report on Form 10-K for the year ended
December 31, 2018
filed with the Securities and Exchange Commission (“SEC”) on
March 14, 2019
and our other reports filed with the SEC. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law. Reference is also made to such risks and uncertainties detailed from time to time in our other filings with the SEC.
3
Table of Contents
PART I — FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements (Unaudited)
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In thousands, except per share data)
(Unaudited)
September 30, 2019
December 31, 2018
ASSETS
Cash and cash equivalents
$
8,976
$
11,688
Restricted cash
71,747
70,261
Equipment held for operating lease, less accumulated depreciation of $396,777 and $385,483 at September 30, 2019 and December 31, 2018, respectively
1,624,937
1,673,135
Maintenance rights
3,133
14,763
Equipment held for sale
542
789
Receivables, net of allowances of $2,320 and $2,559 at September 30, 2019 and December 31, 2018, respectively
33,890
23,270
Spare parts inventory
42,314
48,874
Investments
53,952
47,941
Property, equipment & furnishings, less accumulated depreciation of $8,379 and $6,945 at September 30, 2019 and December 31, 2018, respectively
30,840
27,679
Intangible assets, net
1,327
1,379
Notes receivable
41,319
238
Other assets
17,458
14,926
Total assets (1)
$
1,930,435
$
1,934,943
LIABILITIES, REDEEMABLE PREFERRED STOCK AND SHAREHOLDERS’ EQUITY
Liabilities:
Accounts payable and accrued expenses
$
40,035
$
42,939
Deferred income taxes
108,690
90,285
Debt obligations
1,258,984
1,337,349
Maintenance reserves
99,502
94,522
Security deposits
22,165
28,047
Unearned revenue
5,949
5,460
Total liabilities (2)
1,535,325
1,598,602
Redeemable preferred stock ($0.01 par value, 2,500 shares authorized; 2,500 shares issued at September 30, 2019 and December 31, 2018, respectively)
49,617
49,554
Shareholders’ equity:
Common stock ($0.01 par value, 20,000 shares authorized; 6,357 and 6,176 shares issued at September 30, 2019 and December 31, 2018, respectively)
64
62
Paid-in capital in excess of par
2,373
—
Retained earnings
344,809
286,623
Accumulated other comprehensive (loss) income, net of income tax (benefit) expense of ($460) and $81 at September 30, 2019 and December 31, 2018, respectively
(
1,753
)
102
Total shareholders’ equity
345,493
286,787
Total liabilities, redeemable preferred stock and shareholders' equity
$
1,930,435
$
1,934,943
_____________________________
(1)
Total assets at
September 30, 2019
and
December 31, 2018
, respectively, include the following assets of variable interest entities (“VIEs”) that can only be used to settle the liabilities of the VIEs: Cash
$
148
and
$
656
; Restricted cash
$
71,330
and
$
70,261
; Equipment
$
1,013,944
and
$
1,032,599
; and Other assets
$
711
and
$
1,075
, respectively.
(2)
Total liabilities at
September 30, 2019
and
December 31, 2018
, respectively, include the following liabilities of VIEs for which the VIEs’ creditors do not have recourse to Willis Lease Finance Corporation: Debt obligations
$
863,245
and
$
903,296
, respectively.
See accompanying notes to the unaudited condensed consolidated financial statements.
4
Table of Contents
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Condensed Consolidated Statements of Income
(In thousands, except per share data)
(Unaudited)
Three Months Ended September 30,
Nine Months Ended September 30,
2019
2018
2019
2018
REVENUE
Lease rent revenue
$
49,090
$
46,984
$
142,484
$
129,710
Maintenance reserve revenue
39,173
19,370
90,998
56,855
Spare parts and equipment sales
24,409
11,529
56,497
36,168
Gain on sale of leased equipment
4,589
1,065
19,279
1,662
Other revenue
3,105
2,010
10,674
5,762
Total revenue
120,366
80,958
319,932
230,157
EXPENSES
Depreciation and amortization expense
22,736
19,861
63,037
55,600
Cost of spare parts and equipment sales
20,195
8,832
47,192
30,524
Write-down of equipment
6,954
1,215
11,321
4,793
General and administrative
23,257
18,124
66,086
50,517
Technical expense
1,739
2,290
4,934
9,199
Net finance costs:
Interest expense
16,572
17,885
51,232
46,617
Loss on debt extinguishment
—
—
220
—
Total net finance costs
16,572
17,885
51,452
46,617
Total expenses
91,453
68,207
244,022
197,250
Earnings from operations
28,913
12,751
75,910
32,907
Earnings from joint ventures
2,165
506
4,787
1,569
Income before income taxes
31,078
13,257
80,697
34,476
Income tax expense
7,005
3,583
18,771
9,359
Net income
24,073
9,674
61,926
25,117
Preferred stock dividends
820
819
2,431
2,431
Accretion of preferred stock issuance costs
21
21
63
62
Net income attributable to common shareholders
$
23,232
$
8,834
$
59,432
$
22,624
Basic weighted average earnings per common share
$
3.97
$
1.50
$
10.19
$
3.80
Diluted weighted average earnings per common share
$
3.81
$
1.47
$
9.83
$
3.72
Basic weighted average common shares outstanding
5,847
5,900
5,831
5,960
Diluted weighted average common shares outstanding
6,094
6,004
6,045
6,083
See accompanying notes to the unaudited condensed consolidated financial statements.
5
Table of Contents
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income
(In thousands)
(Unaudited)
Three Months Ended September 30,
Nine Months Ended September 30,
2019
2018
2019
2018
Net income
$
24,073
$
9,674
$
61,926
$
25,117
Other comprehensive income:
Currency translation adjustment
(
455
)
(
530
)
(
489
)
(
762
)
Unrealized (loss) gain on derivative instruments
(
223
)
221
(
1,907
)
1,636
Net (loss) gain recognized in other comprehensive income
(
678
)
(
309
)
(
2,396
)
874
Tax benefit (expense) related to items of other comprehensive income
153
70
541
(
197
)
Other comprehensive (loss) income
(
525
)
(
239
)
(
1,855
)
677
Total comprehensive income
$
23,548
$
9,435
$
60,071
$
25,794
See accompanying notes to the unaudited condensed consolidated financial statements.
6
Table of Contents
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Condensed Consolidated Statements of Redeemable Preferred Stock and Shareholders' Equity
Three months ended September 30, 2019
and
2018
(In thousands)
(Unaudited)
Shareholders' Equity
Redeemable
Accumulated Other
Preferred Stock
Common Stock
Paid in Capital in
Retained
Comprehensive
Total Shareholders'
Shares
Amount
Shares
Amount
Excess of par
Earnings
Loss
Equity
Balances at June 30, 2019
2,500
$
49,596
6,350
$
64
$
—
$
321,577
$
(
1,228
)
$
320,413
Net income
—
—
—
—
—
24,073
—
24,073
Net unrealized loss from currency translation adjustment, net of tax benefit of $103
—
—
—
—
—
—
(
352
)
(
352
)
Net unrealized loss from derivative instruments, net of tax benefit of $50
—
—
—
—
—
—
(
173
)
(
173
)
Shares issued under stock compensation plans
—
—
7
—
172
—
—
172
Stock-based compensation expense
—
—
—
—
2,201
—
—
2,201
Accretion of preferred shares issuance costs
—
21
—
—
—
(
21
)
—
(
21
)
Preferred stock dividends ($0.33 per share)
—
—
—
—
—
(
820
)
—
(
820
)
Balances at September 30, 2019
2,500
$
49,617
6,357
$
64
$
2,373
$
344,809
$
(
1,753
)
$
345,493
Shareholders' Equity
Redeemable
Accumulated Other
Preferred Stock
Common Stock
Paid in Capital in
Retained
Comprehensive
Total Shareholders'
Shares
Amount
Shares
Amount
Excess of par
Earnings
Income
Equity
Balances at June 30, 2018
2,500
$
49,512
6,365
$
64
$
1,474
$
262,548
$
1,201
$
265,287
Net income
—
—
—
—
—
9,674
—
9,674
Net unrealized loss from currency translation adjustment, net of tax benefit of $120
—
—
—
—
—
—
(
411
)
(
411
)
Net unrealized gain from derivative instruments, net of tax expense of $50
—
—
—
—
—
—
172
172
Shares repurchased
—
—
(
128
)
(
1
)
(
2,664
)
(
1,718
)
—
(
4,383
)
Shares issued under stock compensation plans
—
—
6
(
1
)
175
—
—
174
Cancellation of restricted stock in satisfaction of withholding tax
—
—
(
13
)
—
(
404
)
—
—
(
404
)
Stock-based compensation expense
—
—
—
—
1,419
—
—
1,419
Accretion of preferred shares issuance costs
—
21
—
—
—
(
21
)
—
(
21
)
Preferred stock dividends ($0.33 per share)
—
—
—
—
—
(
819
)
—
(
819
)
Balances at September 30, 2018
2,500
$
49,533
6,230
$
62
$
—
$
269,664
$
962
$
270,688
See accompanying notes to the unaudited condensed consolidated financial statements.
7
Table of Contents
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Condensed Consolidated Statements of Redeemable Preferred Stock and Shareholders' Equity
Nine Months Ended
September 30, 2019
and
2018
(In thousands)
(Unaudited)
Shareholders' Equity
Redeemable
Accumulated Other
Preferred Stock
Common Stock
Paid in Capital in
Retained
Comprehensive
Total Shareholders'
Shares
Amount
Shares
Amount
Excess of par
Earnings
Income (Loss)
Equity
Balances at December 31, 2018
2,500
$
49,554
6,176
$
62
$
—
$
286,623
$
102
$
286,787
Net income
—
—
—
—
—
61,926
—
61,926
Net unrealized loss from currency translation adjustment, net of tax benefit of $110
—
—
—
—
—
—
(
378
)
(
378
)
Net unrealized loss from derivative instruments, net of tax benefit of $431
—
—
—
—
—
—
(
1,477
)
(
1,477
)
Shares repurchased
—
—
(
72
)
(
1
)
(
2,087
)
(
1,479
)
—
(
3,567
)
Shares issued under stock compensation plans
—
—
290
3
332
—
—
335
Cancellation of restricted stock in satisfaction of withholding tax
—
—
(
37
)
—
(
1,460
)
—
—
(
1,460
)
Stock-based compensation expense
—
—
—
—
5,588
—
—
5,588
Accretion of preferred shares issuance costs
—
63
—
—
—
(
63
)
—
(
63
)
Preferred stock dividends ($0.97 per share)
—
—
—
—
—
(
2,431
)
—
(
2,431
)
Adoption of ASU 2016-02
—
—
—
—
—
233
—
233
Balances at September 30, 2019
2,500
$
49,617
6,357
$
64
$
2,373
$
344,809
$
(
1,753
)
$
345,493
Shareholders' Equity
Redeemable
Accumulated Other
Preferred Stock
Common Stock
Paid in Capital in
Retained
Comprehensive
Total Shareholders'
Shares
Amount
Shares
Amount
Excess of par
Earnings
Income
Equity
Balances at December 31, 2017
2,500
$
49,471
6,419
$
64
$
2,319
$
256,301
$
226
$
258,910
Net income
—
—
—
—
—
25,117
—
25,117
Net unrealized loss from currency translation adjustment, net of tax benefit of $172
—
—
—
—
—
—
(
590
)
(
590
)
Net unrealized gain from derivative instruments, net of tax expense of $370
—
—
—
—
—
—
1,267
1,267
Shares repurchased
—
—
(
425
)
(
4
)
(
5,361
)
(
9,202
)
—
(
14,567
)
Shares issued under stock compensation plans
—
—
278
2
290
—
—
292
Cancellation of restricted stock in satisfaction of withholding tax
—
—
(
42
)
—
(
1,252
)
—
—
(
1,252
)
Stock-based compensation expense
—
—
—
—
4,004
—
—
4,004
Accretion of preferred shares issuance costs
—
62
—
—
—
(
62
)
—
(
62
)
Preferred stock dividends ($0.97 per share)
—
—
—
—
—
(
2,431
)
—
(
2,431
)
Adoption of ASU 2018-02
—
—
—
—
—
(
59
)
59
—
Balances at September 30, 2018
2,500
$
49,533
6,230
$
62
$
—
$
269,664
$
962
$
270,688
See accompanying notes to the unaudited condensed consolidated financial statements.
8
Table of Contents
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Nine Months Ended September 30,
2019
2018
Cash flows from operating activities:
Net income
$
61,926
$
25,117
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense
63,037
55,600
Write-down of equipment
11,321
4,793
Stock-based compensation expenses
5,588
4,004
Amortization of deferred costs
4,965
4,143
Allowances and provisions
348
1,022
Gain on sale of leased equipment
(
19,279
)
(
1,662
)
Income from joint ventures
(
4,787
)
(
1,569
)
Loss on debt extinguishment
220
—
Loss on disposal of property, equipment and furnishings
36
—
Deferred income taxes
19,234
9,359
Changes in assets and liabilities:
Receivables
(
10,968
)
(
6,951
)
Distributions received from joint ventures
3,300
5,540
Inventory
23,448
(
3,523
)
Other assets
(
1,262
)
(
3,173
)
Accounts payable and accrued expenses
891
3,716
Maintenance reserves
14,914
16,431
Security deposits
(
2,604
)
3,519
Unearned revenue
489
(
838
)
Net cash provided by operating activities
170,817
115,528
Cash flows from investing activities:
Proceeds from sale of equipment (net of selling expenses)
189,054
36,862
Issuance of notes receivables
(
42,857
)
—
Payments received on notes receivables
1,776
—
Capital contributions to joint ventures
(
5,013
)
—
Distributions received from joint ventures
—
190
Purchase of equipment held for operating lease
(
220,828
)
(
320,186
)
Purchase of property, equipment and furnishings
(
4,971
)
(
1,574
)
Net cash used in investing activities
(
82,839
)
(
284,708
)
Cash flows from financing activities:
Proceeds from issuance of debt obligations
261,120
616,439
Debt issuance costs
(
2,840
)
(
6,068
)
Principal payments on debt obligations
(
340,334
)
(
306,800
)
Proceeds from shares issued under stock compensation plans
335
292
Cancellation of restricted stock units in satisfaction of withholding tax
(
1,460
)
(
1,252
)
Repurchase of common stock
(
3,567
)
(
14,459
)
Preferred stock dividends
(
2,458
)
(
2,440
)
Net cash (used in) provided by financing activities
(
89,204
)
285,712
Increase/(Decrease) in cash, cash equivalents and restricted cash
(
1,226
)
116,532
Cash, cash equivalents and restricted cash at beginning of period
81,949
47,324
Cash, cash equivalents and restricted cash at end of period
$
80,723
$
163,856
Supplemental disclosures of cash flow information:
Net cash paid for:
Interest
$
48,545
$
44,990
Income Taxes
$
302
$
1,074
Supplemental disclosures of non-cash activities:
Purchase of equipment held for operating lease
$
—
$
3,600
Transfers from Equipment held for operating lease to Equipment held for sale
$
9,988
$
—
Transfers from Equipment held for operating lease to Spare parts inventory
$
19,242
$
6,995
Accrued preferred stock dividends
$
819
$
819
See accompanying notes to the unaudited condensed consolidated financial statements.
9
Table of Contents
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2019
(Unaudited)
Unless the context requires otherwise, references to the “Company”, “WLFC”, “we”, “us” or “our” in this Quarterly Report on Form 10-Q refer to Willis Lease Finance Corporation and its subsidiaries
.
1.
Summary of Significant Accounting Policies
The significant accounting policies of the Company were described in Note 1 to the audited consolidated financial statements included in the Company’s 2018 Form 10-K. There have been no significant changes in the Company’s significant accounting policies for the
nine
months ended
September 30, 2019
, except as disclosed in Note 1(d).
(a)
Basis of Presentation
The accompanying Unaudited Condensed Consolidated Financial Statements of the Company have been prepared in conformity with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and in accordance with the rules and regulations of the Securities and Exchange Commission. Therefore, they do not include all information and footnotes normally included in annual consolidated financial statements and should be read in conjunction with the consolidated financial statements and notes thereto included in the 2018 Form 10-K. In the opinion of management, the Unaudited Condensed Consolidated Financial Statements contain all adjustments (consisting principally of normal recurring accruals) necessary for a fair presentation of the condensed consolidated balance sheets, statements of income, statements of comprehensive income, statements of redeemable preferred stock and shareholders' equity and statements of cash flows for such interim periods presented. Additionally, operating results for interim periods are not necessarily indicative of the results that can be expected for a full year.
In accordance with GAAP, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. In preparing these financial statements, management has made its best estimates and judgments of certain amounts included in the financial statements, giving due consideration to materiality. These estimates and judgments are based on historical experience and other assumptions that management believes are reasonable. However, application of these accounting policies involves the exercise of judgment and use of assumptions as to future uncertainties and, as a result, actual results could differ materially from these estimates. The significant estimates made in the accompanying Unaudited Condensed Consolidated Financial Statements include certain assumptions related to intangible assets, long-lived assets, equipment held for sale and estimated income taxes. Actual results may differ from these estimates under different assumptions or conditions.
(b) Adjustments to Prior Period
Effective January 1, 2018, the Company adopted Accounting Standards Codification 606 – “Revenue from Contracts with Customers” (“ASC 606”) and has identified the sale of parts from engines previously transferred from the lease portfolio to the Spare Parts segment as sales to customers of the reporting entity. As such, and as reflected in the 2018 Form 10-K, the Company presents the sale of these assets on a gross basis and has reclassified the
three and nine
months ended
September 30, 2018
gross revenue and costs of sale to the Spare parts and equipment sales and Cost of spare parts and equipment sales line items from the net gain (loss) presentation within the Gain on sale of leased equipment line item. For the three months ended
September 30, 2018
, the reclassification resulted in an increase in Spare parts and equipment sales of
$
3.2
million
, a decrease in Gain on sale of leased equipment of
$
0.2
million
and an increase in Cost of spare parts and equipment sales of
$
3.0
million
with no impact to the Company's net income. For the
nine
months ended
September 30, 2018
, the reclassification resulted in an increase in Spare parts and equipment sales of
$
14.5
million
, a decrease in Gain on sale of leased equipment of
$
0.5
million
and an increase in Cost of spare parts and equipment sales of
$
14.0
million
with no impact to the Company's net income. The Company's Consolidated Statement of Cash Flows for the
nine
months ended
September 30, 2018
were adjusted as a result of the reclassification by increasing cash flows provided by operating activities by
$
14.7
million
and decreasing cash flows provided by investing activities by a similar amount.
(c)
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, including VIEs, where the Company is the primary beneficiary in accordance with consolidation guidance. The Company first evaluates all entities in which it has an economic interest to determine whether for accounting purposes the entity is a VIE or voting interest entity. If the entity is a VIE, the Company consolidates the financial statements of that entity if it is the primary beneficiary of such entity's
10
Table of Contents
activities. If the entity is a voting interest entity, the Company consolidates the entity when it has a majority of voting interests in such entity. Intercompany transactions and balances have been eliminated in consolidation.
(d)
Recent Accounting Pronouncements
Recent
Accounting Pronouncements Adopted by the Company
In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02, “Leases (Topic 842)” (“ASU 2016-02”) that amends the accounting guidance on leases for both lessees and lessors. The new standard establishes a right-of-use (“ROU”) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement. The FASB also subsequently issued amendments to the standard, including providing an additional and optional transition method to adopt the new standard, as well as certain practical expedients related to land easements and lessor accounting.
This ASU originally required the use of a modified retrospective approach reflecting the application of the standard to leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements with the option to elect certain practical expedients. A subsequent amendment to the standard provided an additional and optional transition method that allowed entities to initially apply the new standard at the adoption date and recognize a cumulative effect adjustment to the opening balance of retained earnings in the period of adoption. Consequently, an entity’s reporting for the comparative periods presented in the financial statements in which it adopted the new leases standard would continue to be in accordance with ASC Topic 840 if the optional transition method is elected. The Company adopted the standard on January 1, 2019 using the optional transition method with no restatement of comparative periods and a cumulative effect adjustment recognized as of the date of adoption.
Adoption of the new standard resulted in the recording of ROU assets and lease liabilities of approximately
$
4.5
million
and
$
4.3
million
, respectively, as of
January 1, 2019
. The cumulative effect adjustment to retained earnings as of
January 1, 2019
was
$
0.2
million
. The standard did not materially impact our consolidated financial statements.
As part of the implementation process, the Company assessed its lease arrangements and evaluated practical expedients and accounting policy elections to meet the reporting requirements of this standard. The Company also evaluated the changes in controls and processes that were necessary to implement the new standard, and no material changes were required. The new standard provides a number of optional practical expedients in transition. The Company elected the “package of practical expedients” which permitted the Company not to reassess under the new standard the prior conclusions about lease identification, lease classification, and initial direct costs. The Company did not elect the use-of-hindsight or the practical expedient pertaining to land easements; the latter not being applicable to the Company.
Under ASC Topic 842, a lease is a sales-type lease if any one of five criteria are met, each of which indicate that the lease, in effect, transfers control of the underlying asset to the lessee. If none of those five criteria are met, but two additional criteria are both met, indicating that the lessor has transferred substantially all the risks and benefits of the underlying asset to the lessee, the lease is a direct financing lease. All leases that are not sales-type or direct financing leases are operating leases. Furthermore, the Company will assess on an ongoing basis, the updated guidance provided for sale leaseback transactions and whether failed sale leaseback accounting treatment is triggered. As lessor, the Company's existing leases remained as operating leases under the new standard. In addition, due to the new standard’s narrowed definition of initial direct costs, the Company expensed as incurred certain lease origination costs that were previously capitalized as initial direct costs and amortized as expenses over the lease term.
The new standard also provides practical expedients for an entity’s ongoing accounting. The Company elected the short-term lease recognition exemption for all leases that qualify. As a result, for those leases that qualify, the Company did not recognize ROU assets or lease liabilities, including for existing short-term leases. The Company also elected the practical expedient to not separate lease and non-lease components for the majority of its leases as both lessee and lessor.
In August 2017, the FASB issued ASU 2017-12, “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities.” The ASU is targeted at simplifying the application of hedge accounting and aims at aligning the recognition and presentation of the effects of hedge instruments and hedge items. This guidance became effective for the Company on January 1, 2019 and it did not result in an adjustment to the opening balance of retained earnings for the Company's existing cash flow hedge. Additionally, the presentation and disclosure aspect of ASU 2017-12 was applied on a prospective basis within Note 6.
In June 2018, the FASB issued ASU 2018-07,
“
Compensation - Stock Compensation (Topic 718): Improvements to Non-employee Share-Based Payment Accounting.
”
The ASU expands the scope of Topic 718 to include share-based payment transactions for acquiring
11
Table of Contents
goods and services from non-employees.
The Company adopted this guidance effective January 1, 2019 and it did not materially impact our consolidated financial statements.
In July 2019, the FASB issued ASU 2019-07,
“Codification Updates to SEC Sections - Amendments to SEC Paragraphs Pursuant to SEC Final Rule Releases
No.
33
-
10532
,
Disclosure Update and Simplification, and Nos. 33
-
10231
and
33
-
10442
,
Investment Company Reporting Modernization and Miscellaneous Updates (SEC Update).” The ASU clarifies or improves the disclosure and presentation requirements of a variety of codification topics by aligning them with the SEC's regulations, thereby eliminating redundancies and making the codification easier to apply. This ASU was effective upon issuance and it did not materially impact our consolidated financial statements.
Recent Accounting Pronouncements To Be Adopted by the Company
In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326) Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”). ASU 2016-13 revises the measurement of credit losses for financial assets measured at amortized cost from an incurred loss methodology to an expected loss methodology. ASU 2016-13 affects trade receivables, debt securities, net investment in leases, and most other financial assets that represent a right to receive cash. Additional disclosures about significant estimates and credit quality are also required. In November 2018, the FASB issued ASU 2018-19, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses.” This ASU clarifies receivables from operating leases are accounted for using the lease guidance and not as financial instruments. In April 2019, the FASB issued ASU 2019-04, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments.” This ASU clarifies various scoping and other issues arising from ASU 2016-13. This ASU is effective for interim and annual periods beginning after December 15, 2019, with early adoption permitted. The Company plans to adopt this guidance effective January 1, 2020 and is currently evaluating the potential impact adoption will have on the consolidated financial statements and related disclosures.
2.
Leases
As lessor, and as of
September 30, 2019
, all of our leases were operating leases with the exception of two leases entered into during the first quarter of 2019 which are classified as notes receivables under the failed sale leaseback guidance provided by ASC 842.
As lessee, the significant majority of leases the Company enters are for real estate (office and warehouse space for our operations as well as automobiles). These lease agreements do not contain any material residual value guarantees or material restrictive covenants. As of January 1, 2019, the Company did not have any significant leases that had not yet commenced but that created significant rights and obligations. Leases with terms of 12 months or less are not recorded on the balance sheet; the Company recognizes lease expense for these leases on a straight-line basis over the lease term. Some of the Company's leases include variable non-lease components (e.g., taxes) which are not separated from associated lease components (e.g. fixed rent, common-area maintenance costs, vehicle protection plans and other service fees) as elected under the practical expedient package provided by ASC 842.
The Company's leases have remaining lease terms of
one
to
seven years
, some of which include options to renew or extend the lease term from
one
to
five years
. Our automobile leases include an option to purchase the vehicle at lease termination. The depreciable life of assets is limited by the expected lease term, unless there is a transfer of title or purchase option reasonably certain of exercise. The exercise of lease renewal options or purchase at lease termination is at the Company's sole discretion. If it is reasonably certain that we will exercise such options, the periods covered by such options are included in the lease term and are recognized as part of our ROU assets and lease liabilities.
12
Table of Contents
Supplemental balance sheet information related to leases was as follows:
Leases
Classification
September 30, 2019
(in thousands, except lease term and discount rate)
Assets
Operating lease right-of-use assets
Other assets
$
4,294
Total leased assets
$
4,294
Liabilities
Operating lease right-of-use liabilities
Accounts payable and accrued expenses
$
4,015
Total lease liabilities
$
4,015
Weighted average remaining lease term (years)
Operating leases
5.11
Weighted average discount rate
Operating leases
4.5
%
Future maturities of the Company's operating lease liabilities at
September 30, 2019
are as follows:
Year
(in thousands)
Remaining for year ending December 31, 2019
$
250
2020
943
2021
890
2022
758
2023
501
Thereafter
1,245
Total lease payments
4,587
Less: interest
(
572
)
Total lease liabilities
$
4,015
The following table represents future minimum lease payments under noncancelable operating leases at December 31, 2018 as presented in the Company’s 2018 Form 10-K:
Year
(in thousands)
2019
$
1,172
2020
676
2021
638
2022
645
2023
483
Thereafter
1,183
$
4,797
13
Table of Contents
The components of lease expense for the
three and nine
months ended
September 30, 2019
were as follows:
Lease expense
Classification
Three Months Ended September 30, 2019
Nine Months Ended September 30, 2019
(in thousands)
Operating lease cost
General and administrative
$
328
$
1,069
Net lease cost
$
328
$
1,069
Supplemental cash flow information related to leases for the
nine
months ended
September 30, 2019
was as follows:
(in thousands)
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases
$
754
Right-of-use assets obtained in exchange for lease obligations:
Operating leases
$
495
3.
Revenue from Contracts with Customers
The following tables disaggregate revenue by major source for the
three and nine
months ended
September 30, 2019
and
2018
(in thousands):
Three months ended September 30, 2019
Leasing and Related Operations
Spare Parts Sales
Eliminations (1)
Total
Leasing revenue
$
88,263
$
—
$
—
$
88,263
Spare parts and equipment sales
9,583
14,826
—
24,409
Gain on sale of leased equipment
4,589
—
—
4,589
Managed services
2,181
—
—
2,181
Other revenue
917
72
(
65
)
924
Total revenue
$
105,533
$
14,898
$
(
65
)
$
120,366
Three Months Ended September 30, 2018
Leasing and Related Operations
Spare Parts Sales
Eliminations (1)
Total
Leasing revenue
$
66,354
$
—
$
—
$
66,354
Spare parts and equipment sales
—
11,529
—
11,529
Gain on sale of leased equipment
1,065
—
—
1,065
Managed services
1,124
—
—
1,124
Other revenue
886
274
(
274
)
886
Total revenue
$
69,429
$
11,803
$
(
274
)
$
80,958
14
Table of Contents
Nine Months Ended September 30, 2019
Leasing and Related Operations
Spare Parts Sales
Eliminations (1)
Total
Leasing revenue
$
233,482
$
—
$
—
$
233,482
Spare parts and equipment sales
12,334
44,163
—
56,497
Gain on sale of leased equipment
19,279
—
—
19,279
Managed services
8,263
—
—
8,263
Other revenue
2,396
197
(
182
)
2,411
Total revenue
$
275,754
$
44,360
$
(
182
)
$
319,932
Nine Months Ended September 30, 2018
Leasing and Related Operations
Spare Parts Sales
Eliminations (1)
Total
Leasing revenue
$
186,565
$
—
$
—
$
186,565
Spare parts and equipment sales
—
36,168
—
36,168
Gain on sale of leased equipment
1,662
—
—
1,662
Managed services
3,296
—
—
3,296
Other revenue
2,420
1,596
(
1,550
)
2,466
Total revenue
$
193,943
$
37,764
$
(
1,550
)
$
230,157
_____________________________
(1)
Represents revenue generated between our reportable segments.
4.
Investments
In 2011, the Company entered into an agreement with Mitsui & Co., Ltd. to participate in a joint venture formed as a Dublin-based Irish limited company - Willis Mitsui & Company Engine Support Limited (“WMES”) for the purpose of acquiring and leasing jet engines. Each partner holds a
fifty
percent interest in the joint venture and the Company uses the equity method in recording investment activity. As of
September 30, 2019
, WMES owned a lease portfolio of
32
engines and
six
aircraft with a net book value of
$
299.3
million
.
In 2014, the Company entered into an agreement with China Aviation Supplies Import & Export Corporation (“CASC”) to participate in a joint venture named CASC Willis Engine Lease Company Limited (“CASC Willis”), a joint venture based in Shanghai, China. Each partner holds a
fifty
percent interest in the joint venture and the Company uses the equity method in recording investment activity. CASC Willis acquires and leases jet engines to Chinese airlines and concentrates on the demand for leased commercial aircraft engines and aviation assets in the People’s Republic of China. As of
September 30, 2019
, CASC Willis owned a lease portfolio of
four
engines with a net book value of
$
48.7
million
.
Nine Months Ended September 30, 2019
WMES
CASC Willis
Total
(in thousands)
Investment in joint ventures as of December 31, 2018
$
34,183
$
13,758
$
47,941
Earnings from joint ventures
4,882
(
95
)
4,787
Investment
5,013
—
5,013
Distribution
(
3,300
)
—
(
3,300
)
Foreign currency translation adjustment
—
(
489
)
(
489
)
Investment in joint ventures as of September 30, 2019
$
40,778
$
13,174
$
53,952
“Other revenue” on the Condensed Consolidated Statements of Income includes management fees earned of
$
0.7
million
and
$
0.6
million
during the three months ended
September 30, 2019
and
2018
, respectively, and
$
1.8
million
during the
nine
months ended
September 30, 2019
and
2018
, respectively. These fees are related to the servicing of engines for the WMES lease portfolio.
During the
nine
months ended
September 30, 2019
, the Company sold
five
aircraft and other equipment to WMES for
$
76.4
million
. Additionally, during the nine months ended
September 30, 2019
, WMES sold
one
engine to Willis Aeronautical Services, Inc., a wholly-owned subsidiary of the Company, for
$
2.6
million
. During the
nine
months ended
September 30, 2018
, the Company sold
two
engines to WMES for
$
23.2
million
.
There were
no
aircraft or engine sales to CASC Willis during the
nine
months ended
September 30, 2019
and
2018
.
15
Table of Contents
Summarized financial information for
100%
of WMES is presented in the following tables:
Three Months Ended September 30
Nine Months Ended September 30,
2019
2018
2019
2018
(in thousands)
(in thousands)
Revenue
$
13,007
$
9,987
$
36,144
$
26,633
Expenses
9,657
8,408
27,378
22,762
WMES income before income taxes
$
3,350
$
1,579
$
8,766
$
3,871
September 30,
2019
December 31,
2018
(in thousands)
Total assets
$
313,073
$
274,744
Total liabilities
225,727
198,534
Total WMES net equity
$
87,346
$
76,210
5.
Debt Obligations
Debt obligations consisted of the following:
September 30,
2019
December 31,
2018
(in thousands)
Credit facility at a floating rate of interest of one-month LIBOR plus 1.375% at September 30, 2019, secured by engines. The facility has a committed amount of $1.0 billion at September 30, 2019, which revolves until the maturity date of June 2024
$
384,000
$
427,000
WEST IV Series A 2018 term notes payable at a fixed rate of interest of 4.75%, maturing in September 2043, secured by engines
311,606
323,075
WEST IV Series B 2018 term notes payable at a fixed rate of interest of 5.44%, maturing in September 2043, secured by engines
44,515
46,154
WEST III Series A 2017 term notes payable at a fixed rate of interest of 4.69%, maturing in August 2042, secured by engines
262,902
274,205
WEST III Series B 2017 term notes payable at a fixed rate of interest of 6.36%, maturing in August 2042, secured by engines
37,596
39,212
WEST II Series A 2012 term notes payable at a fixed rate of interest of 5.50%, maturing in September 2037, secured by engines
221,445
237,847
Note payable at three-month LIBOR plus a margin ranging from 1.85% to 2.50% at September 30, 2019, maturing in July 2022, secured by engines
7,565
—
Note payable at fixed rate of interest of 3.18%, maturing in July 2024, secured by an aircraft
9,587
10,937
1,279,216
1,358,430
Less: unamortized debt issuance costs
(
20,232
)
(
21,081
)
Total debt obligations
$
1,258,984
$
1,337,349
Principal outstanding at
September 30, 2019
, is expected to be repayable as follows:
Year
(in thousands)
2019
$
13,920
2020
56,118
2021
56,415
2022 (includes $163.1 million outstanding on WEST II Series A 2012 term notes)
212,674
2023
34,019
Thereafter
906,070
Total
$
1,279,216
16
Table of Contents
In June 2019, the Company entered into the Fourth Amended and Restated Credit Agreement (“Amended Credit Agreement”) which increased the revolving credit facility from
$
890.0
million
to
$
1.0
billion
. The Amended Credit Agreement incorporates an accordion feature that can expand the credit facility up to
$
1.3
billion
, extends the maturity of the credit facility to June 2024 and provides for certain other amendments to covenants, interest rates and commitment fees. As of
September 30, 2019
, there was
$
384.0
million
outstanding on the revolving credit facility. Any principal amounts outstanding under the revolving credit facility are due at maturity. Pursuant to the Amended Credit Agreement, all obligations under the revolving credit facility are collateralized by the title and interest of the Company and certain of its subsidiaries, and to substantially all of its assets and properties.
In connection with entering into the Amended Credit Agreement in June 2019, the Company incurred and deferred an additional
$
2.8
million
of debt issuance costs, and recognized a loss on debt extinguishment of
$
0.2
million
. Unamortized debt issuance costs are included as a reduction to “Debt Obligations” in the consolidated balance sheets and are amortized to “Interest expense” on a straight-line basis through the maturity date of the Amended Credit Agreement.
In February 2019, the Company entered into a new
$
8.1
million
loan with a financial institution and has a maturity date of July 2022. Interest is payable at three-month LIBOR plus a margin ranging from
1.85
%
to
2.50
%
and principal and interest are paid quarterly. The loan is secured by two engines.
In July 2019, the Company’s note payable secured by a corporate aircraft was repriced at a fixed interest rate of
3.18
%
. The outstanding balance of the loan was
$
9.6
million
at
September 30, 2019
and will continue to mature in July 2024.
Virtually all of the above debt requires ongoing compliance with certain financial covenants, including debt/equity ratios, minimum tangible net worth and minimum interest coverage ratios, and other eligibility criteria including customer and geographic concentration restrictions. The Company also is required to comply with certain negative financial covenants such as prohibitions on liens, advances, change in business, sales of assets, dividends and stock repurchases. These covenants are tested either monthly or quarterly and the Company was in full compliance with all financial covenant requirements at
September 30, 2019
.
6.
Derivative Instruments
The Company periodically holds interest rate derivative instruments to mitigate exposure to changes in interest rates, to predominantly one-month LIBOR, with
$
384.0
million
and
$
427.0
million
of such borrowings at
September 30, 2019
and
December 31, 2018
, respectively, tied to this rate. As a matter of policy, management does not use derivatives for speculative purposes. During 2016, the Company entered into
one
interest rate swap agreement which has a notional outstanding amount of
$
100.0
million
, with a remaining term of
19
months as of
September 30, 2019
. The derivative was designated in a cash flow hedging relationship.
The Company evaluated the effectiveness of the swap to hedge the interest rate risk associated with its variable rate debt and concluded at the swap inception date that the swap was highly effective in hedging that risk. The Company evaluates the effectiveness of the hedging relationship on an ongoing basis.
The Company estimates the fair value of derivative instruments using a discounted cash flow technique and has used creditworthiness inputs that corroborate observable market data evaluating the Company’s and counterparty’s risk of non-performance. Valuation of the derivative instruments requires certain assumptions for underlying variables and the use of different assumptions would result in a different valuation. Management believes it has applied assumptions consistently during the period. The Company applies hedge accounting and accounts for the change in fair value of its cash flow hedges through other comprehensive income for all derivative instruments.
The net fair value of the interest rate swap was a
$
245
thousand
net liability and a
$
1.7
million
net asset as of
September 30, 2019
and
December 31, 2018
, respectively. The Company recorded a decrease to interest expense of
$
0.1
million
and
$
0.5
million
during the
three and nine
months ended
September 30, 2019
, respectively, and a decrease of
$
0.1
million
and
$
0.2
million
to interest expense during the
three and nine
months ended
September 30, 2018
, respectively, from derivative instruments.
17
Table of Contents
Effect of Derivative Instruments on Earnings in the Statements of Income and on Comprehensive Income
The following tables provide additional information about the financial statement effects related to the cash flow hedges for the
three and nine
months ended
September 30, 2019
and
2018
:
Derivatives in Cash Flow Hedging Relationships
Amount of (Loss) Gain Recognized
in OCI on Derivatives
(Effective Portion)
Location of Gain
Reclassified from
Accumulated OCI into
Income
(Effective Portion)
Amount of Gain Recognized
from Accumulated OCI into Income
(Effective Portion)
Three Months Ended September 30,
Three Months Ended September 30,
2019
2018
2019
2018
(in thousands)
(in thousands)
Interest rate contracts
$
(
223
)
$
221
Interest expense
$
119
$
113
Total
$
(
223
)
$
221
Total
$
119
$
113
Derivatives in Cash Flow Hedging Relationships
Amount of (Loss) Gain Recognized
in OCI on Derivatives
(Effective Portion)
Location of Gain
Reclassified from
Accumulated OCI into
Income
(Effective Portion)
Amount of Gain Recognized
from Accumulated OCI into Income
(Effective Portion)
Nine Months Ended September 30,
Nine Months Ended September 30,
2019
2018
2019
2018
(in thousands)
(in thousands)
Interest rate contracts
$
(
1,907
)
$
1,636
Interest expense
$
516
$
182
Total
$
(
1,907
)
$
1,636
Total
$
516
$
182
The effective portion of the change in fair value on a derivative instrument designated as a cash flow hedge is reported as a component of other comprehensive income and is reclassified into earnings in the period during which the transaction being hedged affects earnings or it is probable that the forecasted transaction will not occur. The ineffective portion of the hedges, if any, is recorded in earnings in the current period. There was no ineffectiveness in the hedge for the period ended
September 30, 2019
.
Counterparty Credit Risk
The Company evaluates the creditworthiness of the counterparties under its hedging agreements. The counterparty for the interest rate swap was a large financial institution in the United States that possessed an investment grade credit rating. Based on this rating, the Company believes that the counterparty was creditworthy and that their continuing performance under the hedging agreement was probable and did not require the counterparty to provide collateral or other security to the Company.
Subsequent Event
On October 3, 2019, the Company entered into another fixed-rate interest swap agreement to mitigate the exposure on the variable rate borrowings in connection with the Fourth Amended and Restated Credit Agreement. The swap is a derivative instrument designated as a cash flow hedge that will be recorded at fair value as either an asset or a liability. The swap has a notional amount of
$
100
million
and matures in June 2024.
7.
Income Taxes
Income tax expense for the
three and nine
months ended
September 30, 2019
was
$
7.0
million
and
$
18.8
million
, respectively. The effective tax rate for the
three and nine
months ended
September 30, 2019
was
22.5
%
and
23.3
%
, respectively. Income tax expense for the
three and nine
months ended
September 30, 2018
was
$
3.6
million
and $
9.4
million
, respectively. The effective tax rate for the
three and nine
months ended
September 30, 2018
was
27.0
%
and
27.1
%
, respectively.
The Company records tax expense or benefit for unusual or infrequent items discretely in the period in which they occur. The Company’s tax rate is subject to change based on changes in the mix of assets leased to domestic and foreign lessees, the proportions of revenue generated within and outside of California, the amount of executive compensation exceeding $1.0 million as defined in IRS code 162(m) and numerous other factors, including changes in tax law.
18
Table of Contents
8.
Fair Value Measurements
The fair value of a financial instrument represents the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation. Fair value estimates are made at a specific point in time, based on relevant market information about the financial instrument. These estimates are subjective in nature and involve uncertainties and matters of judgment, and therefore cannot be determined with precision.
Accounting standards define fair value as the price that would be received from selling an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. Accounting standards establish a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value and also establishes the following three levels of inputs that may be used to measure fair value:
Level 1 - Quoted prices in active markets for identical assets or liabilities.
Level 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The following methods and assumptions were used by the Company in estimating fair value disclosures for financial instruments:
•
Cash and cash equivalents, restricted cash, operating lease related receivables, and accounts payable
: The amounts reported in the accompanying Consolidated Balance Sheets approximate fair value due to their short-term nature.
•
Notes receivables
:
The carrying amount of the Company’s outstanding balance on its Notes receivables as of
September 30, 2019
and
December 31, 2018
was estimated to have a fair value of approximately
$
42.2
million
and
$
0.2
million
, respectively, based on the fair value of estimated future payments calculated using interest rates that approximate prevailing market rates at each period end (Level 2 inputs).
•
Debt obligations
: The carrying amount of the Company’s outstanding balance on its Debt obligations as of
September 30, 2019
and
December 31, 2018
was estimated to have a fair value of approximately
$
1,246.0
million
and
$
1,348.1
million
respectively, based on the fair value of estimated future payments calculated using interest rates that approximate prevailing market rates at each period end (Level 2 inputs).
Assets Measured and Recorded at Fair Value on a Recurring Basis
As of
September 30, 2019
and
December 31, 2018
, the Company measured the fair value of its interest rate swap of
$
100.0
million
(notional amount) based on Level 2 inputs, due to the usage of inputs that can be corroborated by observable market data. The Company estimates the fair value of derivative instruments using a discounted cash flow technique and has used creditworthiness inputs that corroborate observable market data evaluating the Company’s and counterparties’ risk of non-performance. The interest rate swap had a net fair value representing a
$
245
thousand
net liability and a net asset of
$
1.7
million
, as of
September 30, 2019
and
December 31, 2018
, respectively. For the
nine
months ended
September 30, 2019
and
2018
,
$
0.5
million
and
$
0.2
million
was realized through the income statement as a decrease to interest expense.
19
Table of Contents
Assets Measured and Recorded at Fair Value on a Nonrecurring Basis
The Company determines fair value of long-lived assets held and used, such as Equipment held for operating lease and Equipment held for sale, by reference to independent appraisals, quoted market prices (e.g. an offer to purchase) and other factors. An impairment charge is recorded when the carrying value of the asset exceeds its fair value.
The Company uses Level 2 inputs to measure write-downs of equipment held for lease and equipment held for sale.
Total Losses
Nine Months Ended September 30,
2019
2018
(in thousands)
Equipment held for lease
$
11,233
$
3,434
Equipment held for sale
88
1,359
Total
$
11,321
$
4,793
A write-down of
$
11.3
million
was recorded during the
nine
months ended
September 30, 2019
primarily due to a management decision to monetize eleven engines either by sale to a third party or for part-out, in which the net book values exceeded the estimated proceeds. As of
September 30, 2019
,
$
19.5
million
book value for
ten
of these engines remains within equipment held for operating lease, equipment held for sale and spare parts inventory.
As of December 31, 2018, included within equipment held for lease and equipment held for sale was
$
18.3
million
in remaining book values of
six
engines and
six
airframe parts packages which had been written down during 2018.
Write-downs of
$
4.8
million
were recorded during the
nine
months ended
September 30, 2018
for
four
engines and
six
airframe parts packages. The engines were written down due to a management decision to part-out the engines, in which the net book values exceeded the estimated proceeds. The airframe parts packages were held for consignment sales with third party vendors, in which the net book values exceeded the estimated proceeds.
9.
Earnings Per Share
Basic earnings per common share is computed by dividing net income, less preferred stock dividends and accretion of preferred stock issuance costs, by the weighted average number of common shares outstanding for the period. Treasury stock is excluded from the weighted average number of shares of common stock outstanding. Diluted earnings per share attributable to common stockholders is computed based on the weighted average number of shares of common stock and dilutive securities outstanding during the period. Dilutive securities are common stock equivalents that are freely exercisable into common stock at less than market prices or otherwise dilute earnings if converted. The net effect of common stock equivalents is based on the incremental common stock that would be issued upon the vesting of restricted stock using the treasury stock method. Common stock equivalents are not included in diluted earnings per share when their inclusion is antidilutive. Additionally, redeemable preferred stock is not convertible and does not affect dilutive shares.
There were
no
anti-dilutive shares during the three and nine months ended
September 30, 2019
. There were
no
anti-dilutive shares during the three months ended
September 30, 2018
and
0.2
million
anti-dilutive shares excluded from the computation of diluted weighted average earnings per common share for the
nine
months ended
September 30, 2018
.
The following table presents the calculation of basic and diluted EPS (in thousands, except per share data):
Three Months Ended September 30,
Nine Months Ended September 30,
2019
2018
2019
2018
Net income attributable to common shareholders
$
23,232
$
8,834
$
59,432
$
22,624
Basic weighted average common shares outstanding
5,847
5,900
5,831
5,960
Potentially dilutive common shares
247
104
214
123
Diluted weighted average common shares outstanding
6,094
6,004
6,045
6,083
Basic weighted average earnings per common share
$
3.97
$
1.50
$
10.19
$
3.80
Diluted weighted average earnings per common share
$
3.81
$
1.47
$
9.83
$
3.72
20
Table of Contents
10.
Equity
Common Stock Repurchase
In September 2012, the Company announced that its Board of Directors authorized a plan to repurchase up to
$
100.0
million
of its common stock over the next
five years
. The Board of Directors reaffirmed the repurchase plan in 2016 and extended the plan to December 31, 2018. Effective December 31, 2018, the Board of Directors approved the renewal of the repurchase plan extending the plan through December 31, 2020 and amending the plan to allow for repurchases of up to
$
60.0
million
of the Company's common stock until such date. Repurchased shares are immediately retired. During the
nine
months ended
September 30, 2019
, the Company repurchased a total of
72,324
shares of common stock for approximately
$
3.6
million
at a weighted average price of
$
49.29
per share. At
September 30, 2019
, approximately
$
56.4
million
is available to purchase shares under the plan.
Redeemable Preferred Stock
Dividends:
The Company’s Series A-1 Preferred Stock and Series A-2 Preferred Stock accrue quarterly dividends at the rate per annum of
6.5
%
per share. During the
nine
months ended
September 30, 2019
and
2018
, the Company paid total dividends of
$
2.5
million
and
$
2.4
million, respectively, on the Series A-1 and Series A-2 Preferred Stock. For additional disclosures on the Company’s Redeemable Preferred Stock, refer to Note 11 in the 2018 Form 10-K.
11.
Stock-Based Compensation Plans
The components of stock-based compensation expense for the
three and nine
months ended
September 30, 2019
and
2018
were as follows:
Three months ended September 30,
Nine Months Ended September 30,
2019
2018
2019
2018
(in thousands)
(in thousands)
2007 Stock Incentive Plan
$
1,099
$
1,392
$
3,501
$
3,957
2018 Stock Incentive Plan
1,071
—
2,046
—
Employee Stock Purchase Plan
31
27
41
47
Total Stock Compensation Expense
$
2,201
$
1,419
$
5,588
$
4,004
The 2007 Stock Incentive Plan (the “2007 Plan”) was adopted in May 2007. Under the 2007 Plan, a total of
2,800,000
shares were authorized for stock-based compensation available in the form of either restricted stock awards (“RSAs”) or stock options. The RSAs are subject to service-based vesting, typically between
one
and
three
years, where a specific period of continued employment must pass before an award vests. The expense associated with these awards is recognized on a straight-line basis over the respective vesting period, with forfeitures accounted for as they occur. For any vesting tranche of an award, the cumulative amount of compensation cost recognized is equal to the portion of the grant‑date fair value of the award tranche that is actually vested at that date. As of
September 30, 2019
, there were
no
stock options outstanding under the 2007 Plan.
The 2018 Stock Incentive Plan (the “2018 Plan”) was adopted in May 2018. Under the 2018 Plan, a total of
800,000
shares are authorized for stock-based compensation, plus the number of shares remaining under the 2007 Plan and any future forfeited awards under the 2007 Plan, in the form of RSAs. The RSAs are subject to service-based vesting, typically between
one
and
three
years, where a specific period of continued employment or service must pass before an award vests. The expense associated with these awards is recognized on a straight-line basis over the respective vesting period, with forfeitures accounted for as they occur. For any vesting tranche of an award, the cumulative amount of compensation cost recognized is equal to the portion of the grant‑date fair value of the award tranche that is actually vested at that date.
As of
September 30, 2019
, the Company has granted
279,400
RSAs under the 2018 Plan and has
613,996
shares available for future issuance. The fair value of the restricted stock awards equaled the stock price at the grant date.
21
Table of Contents
The following table summarizes restricted stock activity during the
nine
months ended
September 30, 2019
:
Shares
Restricted stock at December 31, 2018
417,890
Shares granted
279,400
Shares forfeited
(
2,666
)
Shares vested
(
186,957
)
Restricted stock at September 30, 2019
507,667
Under the Employee Stock Purchase Plan (“ESPP”), as amended and restated effective April 1, 2018,
325,000
shares of common stock have been reserved for issuance. Eligible employees may designate not more than
10
%
of their cash compensation to be deducted each pay period for the purchase of common stock under the Purchase Plan. Participants may purchase not more than
1,000
shares or
$
25,000
of common stock in any one calendar year. Each January 31 and July 31 shares of common stock are purchased with the employees’ payroll deductions from the immediately preceding six months at a price per share of
85
%
of the lesser of the market price of the common stock on the purchase date or the market price of the common stock on the date of entry into an offering period. In the
nine
months ended
September 30, 2019
and
2018
,
13,663
and
11,284
shares of common stock, respectively, were issued under the ESPP. The Company issues new shares through its transfer agent upon employee stock purchase.
12.
Reportable Segments
The Company has
two
reportable segments: (i) Leasing and Related Operations which involves acquiring and leasing, primarily pursuant to operating leases, commercial aircraft, aircraft engines and other aircraft equipment and the selective purchase and resale of commercial aircraft engines and other aircraft equipment and other related businesses and (ii) Spare Parts Sales which involves the purchase and resale of after-market engine parts, whole engines, engine modules and portable aircraft components.
The Company evaluates the performance of each of the segments based on profit or loss after general and administrative expenses. While the Company believes there are synergies between the
two
business segments, the segments are managed separately because each requires different business strategies.
22
Table of Contents
The following tables present a summary of the reportable segments (in thousands):
Three Months Ended September 30, 2019
Leasing and
Related Operations
Spare Parts Sales
Eliminations (1)
Total
Revenue:
Lease rent revenue
$
49,090
$
—
$
—
$
49,090
Maintenance reserve revenue
39,173
—
—
39,173
Spare parts and equipment sales
9,583
14,826
—
24,409
Gain on sale of leased equipment
4,589
—
—
4,589
Other revenue
3,098
72
(
65
)
3,105
Total revenue
105,533
14,898
(
65
)
120,366
Expenses:
Depreciation and amortization expense
22,716
20
—
22,736
Cost of spare parts and equipment sales
7,825
12,370
—
20,195
Write-down of equipment
6,954
—
—
6,954
General and administrative
22,081
1,176
—
23,257
Technical expense
1,739
—
—
1,739
Interest expense
16,572
—
—
16,572
Total expenses
77,887
13,566
—
91,453
Earnings from operations
$
27,646
$
1,332
$
(
65
)
$
28,913
Three Months Ended September 30, 2018
Leasing and
Related Operations
Spare Parts Sales
Eliminations (1)
Total
Revenue:
Lease rent revenue
$
46,984
$
—
$
—
$
46,984
Maintenance reserve revenue
19,370
—
—
19,370
Spare parts and equipment sales (2)
—
11,529
—
11,529
Gain on sale of leased equipment (2)
1,065
—
—
1,065
Other revenue
2,010
274
(
274
)
2,010
Total revenue
69,429
11,803
(
274
)
80,958
Expenses:
Depreciation and amortization expense
19,771
90
—
19,861
Cost of spare parts and equipment sales (2)
—
8,832
—
8,832
Write-down of equipment
1,215
—
—
1,215
General and administrative
17,003
1,121
—
18,124
Technical expense
2,290
—
—
2,290
Interest expense
17,885
—
—
17,885
Total expenses
58,164
10,043
—
68,207
Earnings from operations
$
11,265
$
1,760
$
(
274
)
$
12,751
23
Table of Contents
Nine Months Ended September 30, 2019
Leasing and
Related Operations
Spare Parts Sales
Eliminations (1)
Total
Revenue:
Lease rent revenue
$
142,484
$
—
$
—
$
142,484
Maintenance reserve revenue
90,998
—
—
90,998
Spare parts and equipment sales
12,334
44,163
—
56,497
Gain on sale of leased equipment
19,279
—
—
19,279
Other revenue
10,659
197
(
182
)
10,674
Total revenue
275,754
44,360
(
182
)
319,932
Expenses:
Depreciation and amortization expense
62,975
62
—
63,037
Cost of spare parts and equipment sales
9,913
37,279
—
47,192
Write-down of equipment
11,321
—
—
11,321
General and administrative
61,974
4,112
—
66,086
Technical expense
4,933
1
—
4,934
Net finance costs:
Interest expense
51,232
—
—
51,232
Loss on debt extinguishment
220
—
—
220
Total finance costs
51,452
—
—
51,452
Total expenses
202,568
41,454
—
244,022
Earnings from operations
$
73,186
$
2,906
$
(
182
)
$
75,910
Nine Months Ended September 30, 2018
Leasing and
Related Operations
Spare Parts Sales
Eliminations (1)
Total
Revenue:
Lease rent revenue
$
129,710
$
—
$
—
$
129,710
Maintenance reserve revenue
56,855
—
—
56,855
Spare parts and equipment sales (2)
—
36,168
—
36,168
Gain on sale of leased equipment (2)
1,662
—
—
1,662
Other revenue
5,716
1,596
(
1,550
)
5,762
Total revenue
193,943
37,764
(
1,550
)
230,157
Expenses:
Depreciation and amortization expense
55,336
264
—
55,600
Cost of spare parts and equipment sales (2)
—
30,524
—
30,524
Write-down of equipment
4,793
—
—
4,793
General and administrative
47,181
3,336
—
50,517
Technical expense
9,199
—
—
9,199
Interest expense
46,617
—
—
46,617
Total expenses
163,126
34,124
—
197,250
Earnings from operations
$
30,817
$
3,640
$
(
1,550
)
$
32,907
______________________________
(1)
Represents revenue generated between our operating segments.
(2)
Effective January 1, 2018, the Company adopted ASC 606 and has identified the sale of parts from engines previously transferred from the lease portfolio to the Spare Parts segment as sales to customers of the reporting entity. As such, the Company presents the sale of these assets on a gross basis and have reclassified the
three and nine
months ended
September 30, 2018
gross revenue and costs of sale to the Spare parts and equipment sales and Cost of spare parts and equipment sales line items from the net gain (loss) presentation within the Gain on sale of leased equipment line item.
Leasing and
Related Operations
Spare Parts Sales
Eliminations
Total
Total assets as of September 30, 2019
$
1,884,127
$
46,308
$
—
$
1,930,435
Total assets as of December 31, 2018
$
1,882,860
$
52,083
$
—
$
1,934,943
24
Table of Contents
13.
Related Party Transactions
In January 2019, the Special Committee of the Board of Directors approved a transaction in which the Company's Chief Executive Officer, Charles F. Willis, purchased a car at its market value of
$
0.1
million
from the Company.
During 2019, the Company's Chief Executive Officer, Charles F. Willis, was charged
$
0.2
million
for usage of the Company's marine vessel in the Company's lease portfolio.
During 2019, the Company sold
five
aircraft and other equipment to WMES for
$
76.4
million
. Additionally, during 2019 WMES sold
one
engine to Willis Aeronautical Services, Inc., a wholly-owned subsidiary, for
$
2.6
million
.
25
Table of Contents
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the Unaudited Condensed Consolidated Financial Statements and notes thereto included under Part I, Item 1 of this Quarterly Report on Form 10-Q. In addition, reference should be made to our audited Consolidated Financial Statements and notes thereto and related “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our
2018
Form 10-K. In addition to historical consolidated financial information, the following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results may differ materially from those contained in or implied by any forward-looking statements. The financial information included in this discussion and in our consolidated financial statements may not be indicative of our consolidated financial position, operating results, changes in equity and cash flows in the future. See “Special Note Regarding Forward-Looking Statements” included earlier in this report.
Overview
Our core business is acquiring and leasing commercial aircraft and aircraft engines and related aircraft equipment pursuant to operating leases, all of which we sometimes collectively refer to as “equipment.” As of
September 30, 2019
, all of our leases were operating leases with the exception of two leases entered into during the first quarter of 2019 which are classified as notes receivable under ASU 2016-02. As of
September 30, 2019
, we had
91
lessees in
50
countries. Our portfolio is continually changing due to equipment acquisitions and sales. As of
September 30, 2019
, our lease portfolio consisted of
264
engines,
11
aircraft,
10
other leased parts and equipment and
one
marine vessel with an aggregate net book value of
$1,624.9 million
. As of
September 30, 2019
, we also managed
460
engines, aircraft and related equipment on behalf of other parties.
Our wholly owned subsidiary Willis Asset Management Limited (“Willis Asset Management”) is focused on the engine management and consulting business. Willis Aeronautical Services, Inc. (“Willis Aero”) is a wholly-owned subsidiary whose primary focus is the sale of aircraft engine parts and materials through the acquisition or consignment of aircraft and engines.
We actively manage our portfolio and structure our leases to maximize the residual values of our leased assets. Our leasing business focuses on popular Stage IV commercial jet engines manufactured by CFMI, General Electric, Pratt & Whitney, Rolls Royce and International Aero Engines. These engines are the most widely used engines in the world, powering Airbus, Boeing, Bombardier and Embraer aircraft.
Recent Development
On September 16, 2019, we received a revised non-binding indication of interest (the “Indication of Interest”) to acquire all of the outstanding shares of our common stock not already owned by our Chief Executive Officer and largest stockholder (individually and together with an entity controlled by him) and our Senior Vice President, Corporate Development (the “Group”) in exchange for cash consideration of $58.00 per share. The Indication of Interest was filed as an exhibit to a Schedule 13D/A filed by the Group on September 16, 2019. The Indication of Interest did not provide details on how the Group proposed to finance its proposed acquisition.
Our Board of Directors previously established a committee comprised solely of independent directors to review, evaluate and negotiate any proposal from the Group. The independent committee and the Group are currently negotiating the terms of a merger agreement whereby the Group would acquire all of the outstanding shares of common stock not already owned by the Group. The Group has not submitted a complete proposal, including indicative financing terms, but is targeting the acquisition of the shares based on an assumed purchase price of $61.50 per share, subject to approval by the independent committee established by the Board of Directors following the submission of a complete proposal by the Group.
We do not plan to disclose developments or provide updates on the progress or status of any potential transaction until the independent committee deems further disclosure is appropriate or required. No assurances can be given regarding the terms and details of any transaction, that any future proposal will be made by the Group, that any proposal made by the Group regarding a proposed transaction will be accepted by the independent committee, that definitive documentation relating to any such transaction will be executed, or that a transaction will be consummated in accordance with that documentation, if at all.
Critical Accounting Policies and Estimates
There have been no material changes to our critical accounting policies and estimates from the information provided in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our
2018
Form 10-K, with the exception of the adoption of ASU 2016-02.
26
Table of Contents
Results of Operations
Three months ended
September 30, 2019
compared to the three months ended
September 30, 2018
Revenue is summarized as follows:
Three Months Ended September 30,
2019
2018
% Change
(dollars in thousands)
Lease rent revenue
$
49,090
$
46,984
4.5
%
Maintenance reserve revenue
39,173
19,370
102.2
%
Spare parts and equipment sales (1)
24,409
11,529
111.7
%
Gain on sale of leased equipment (1)
4,589
1,065
330.9
%
Other revenue
3,105
2,010
54.5
%
Total revenue
$
120,366
$
80,958
48.7
%
______________________________
(1)
Effective January 1, 2018, the Company adopted ASC 606 and has identified the sale of parts from engines previously transferred from the lease portfolio to the Spare Parts segment as sales to customers of the reporting entity. As such, the Company presents the sale of these assets on a gross basis and have reclassified the three months ended September 30, 2018 gross revenue and costs of sale to the Spare parts and equipment sales and Cost of spare parts and equipment sales line items from the net gain (loss) presentation within the Gain on sale of leased equipment line item.
Lease Rent Revenue.
Lease rent revenue consists of rental income from long-term and short-term engine leases, aircraft leases, and other leased parts and equipment. Lease rent revenue
increased
by
$2.1 million
, or
4.5%
, to
$49.1 million
in the three months ended
September 30, 2019
from
$47.0 million
for the three months ended
September 30, 2018
. The increase is primarily driven by an increase in net book value of the leased assets as compared to the comparable prior period. During the three months ended
September 30, 2019
, we purchased equipment (including capitalized costs) totaling
$75.5 million
, which primarily consisted of
31
engines and
one
aircraft purchased for our lease portfolio. During the three months ended
September 30, 2018
, we purchased equipment (including capitalized costs) totaling
$77.1 million
, which primarily consisted of eight engines purchased for our lease portfolio.
The aggregate net book value of equipment held for lease at
September 30, 2019
and
September 30, 2018
, was
$1,624.9 million
and
$1,590.5 million
, respectively, an
increase
of
2.2%
. Average utilization (based on net book value) was approximately
89%
and
90%
for the three months ended
September 30, 2019
and
2018
, respectively.
Maintenance Reserve Revenue
. Maintenance reserve revenue
increased
$19.8 million
, or
102.2%
, to
$39.2 million
for the three months ended
September 30, 2019
from
$19.4 million
for the three months ended
September 30, 2018
. The increase is primarily related to engines on long-term, "reimbursable," leases coming off lease and generating maintenance reserve revenue of
$19.9 million
for the three months ended
September 30, 2019
compared to
$1.4 million
in the comparable prior period. Engines out on lease with “non-reimbursable” usage fees generated
$19.2 million
of short-term maintenance revenues compared to
$18.0 million
in the comparable prior period.
Spare Parts and Equipment Sales
. Spare parts and equipment sales
increased
by
$12.9 million
, to
$24.4 million
for the three months ended
September 30, 2019
compared to
$11.5 million
for the three months ended
September 30, 2018
. Spare parts sales for the three months ended
September 30, 2019
were
$15.0 million
compared to
$11.5 million
in the same period of
2018
. Equipment sales for the three months ended
September 30, 2019
were
$9.4 million
, primarily reflecting the sale of two engines. There were no equipment sales for the three months ended
September 30, 2018
.
Gain on Sale of Leased Equipment.
Gain on sale of leased equipment was
$4.6 million
for the three months ended
September 30, 2019
compared to
$1.1 million
for the three months ended
September 30, 2018
. The
$4.6 million
gain during the
third
quarter of 2019 reflects the sale of four engines, one airframe and one aircraft. The $1.1 million gain in the three months ended September 30, 2018 reflects the sale of two engines, one aircraft and one airframe.
Other Revenue
. Other revenue
increased
by
$1.1 million
, to
$3.1 million
in the three months ended
September 30, 2019
from
$2.0 million
in the three months ended
September 30, 2018
. The increase in the
third
quarter of
2019
compared to the prior year period primarily reflects $0.9 million of interest revenue from our notes receivable.
Depreciation and Amortization Expense.
Depreciation and amortization expense
increased
by
$2.9 million
, or
14.5%
, to
$22.7 million
for the three months ended
September 30, 2019
compared to
$19.9 million
for the three months ended
September 30, 2018
. The increase reflects the larger net book value of the lease portfolio, and the change in mix of portfolio to new generation engines, as compared to the prior year period.
27
Table of Contents
Cost of Spare Parts and Equipment Sales
. Cost of spare parts and equipment sales
increased
by
$11.4 million
, or
128.7%
, to
$20.2 million
for the three months ended
September 30, 2019
compared to
$8.8 million
for the three months ended
September 30, 2018
.
Cost of spare parts sales for the three months ende
d
September 30, 2019
was
$12.4 million
compared to
$8.8 million
in the comparable prior year period. Costs of equipment sales for the
third
quarter of
2019
were
$7.8 million
. There were no costs of equipment sales for the
third
quarter of
2018
.
Write-down of Equipment.
Write-down of equipment was
$7.0 million
for the three months ended
September 30, 2019
, primarily reflecting a write-down of seven engines due to management's decision to monetize the engines once off-lease. Write-down of equipment was
$1.2 million
for the three months ended
September 30, 2018
, reflecting the write-down of one engine and six airframe parts packages.
General and Administrative Expenses.
General and administrative expenses
increased
by
$5.1 million
, or
28.3%
, to
$23.3 million
for the three months ended
September 30, 2019
compared to
$18.1 million
for the three months ended
September 30, 2018
. The increase, when compared to the prior year period, primarily reflects increased bonus accrual due to operating performance and stock based compensation expense which increased due to an increase in total shares granted as well as the share price at which those shares were granted.
Technical Expense.
Technical expense consists of the non-capitalized cost of engine repairs, engine thrust rental fees, outsourced technical support services, sublease engine rental expense, engine storage and freight costs. Technical expense
decreased
by
$0.6 million
, or
24.1%
, to
$1.7 million
for the three months ended
September 30, 2019
compared to
$2.3 million
for the three months ended
September 30, 2018
. The decrease primarily reflects a decrease of
$0.2 million
in engine maintenance costs and a decrease of
$0.3 million
in engine freight and thrust rental fees.
Interest Expense.
Interest expense
decreased
to
$16.6 million
for the three months ended
September 30, 2019
compared to
$17.9 million
for the three months ended
September 30, 2018
. This decrease is primarily the result of lower debt obligation balances in
2019
as compared to the prior year period. Debt obligations outstanding, net of unamortized debt issuance costs, as of
September 30, 2019
and
2018
, were
$1,259.0 million
and
$1,392.1 million
, respectively.
Debt obligations outstanding tied to one-month LIBOR as of
September 30, 2019
and
2018
were
$384.0 million
and
$466.0 million
, respectively. As of
September 30, 2019
and
2018
, one-month LIBOR was
2.02%
and
2.26%
respectively. Debt obligations outstanding tied to three-month LIBOR as of
September 30, 2019
and
2018
were
$7.6 million
and
zero
, respectively. As of
September 30, 2019
, three-month LIBOR was
2.16%
.
Income Tax Expense.
Income tax expense was
$7.0 million
for the three months ended
September 30, 2019
compared to
$3.6 million
for the three months ended
September 30, 2018
. The effective tax rate for the
third
quarter of
2019
was
22.5%
compared to
27.0%
in the prior year period. The decrease in the effective tax rate was predominantly due to the increase in foreign income.
28
Table of Contents
Nine
months ended
September 30, 2019
compared to the
nine
months ended
September 30, 2018
Revenue is summarized as follows:
Nine Months Ended September 30,
2019
2018
% Change
(dollars in thousands)
Lease rent revenue
$
142,484
$
129,710
9.8
%
Maintenance reserve revenue
90,998
56,855
60.1
%
Spare parts and equipment sales (1)
56,497
36,168
56.2
%
Gain on sale of leased equipment (1)
19,279
1,662
1,060.0
%
Other revenue
10,674
5,762
85.2
%
Total revenue
$
319,932
$
230,157
39.0
%
______________________________
(1)
Effective January 1, 2018, the Company adopted ASC 606 and has identified the sale of parts from engines previously transferred from the lease portfolio to the Spare Parts segment as sales to customers of the reporting entity. As such, the Company presents the sale of these assets on a gross basis and have reclassified the nine months ended September 30, 2018 gross revenue and costs of sale to the Spare parts and equipment sales and Cost of spare parts and equipment sales line items from the net gain (loss) presentation within the Gain on sale of leased equipment line item.
Lease Rent Revenue.
Lease rent revenue
increased
by
$12.8 million
, or
9.8%
, to
$142.5 million
for the
nine
months ended
September 30, 2019
, up from
$129.7 million
for the
nine
months ended
September 30, 2018
. The increase is primarily driven by an increased net book value of the leased assets as compared to the comparable prior period. During the
nine
months ended
September 30, 2019
, we purchased equipment (including capitalized costs) totaling
$220.8 million
, which primarily consisted of
40
engines,
five
aircraft, and
one
marine vessel purchased for our lease portfolio. During the
nine
months ended
September 30, 2018
, we purchased equipment (including capitalized costs) totaling
$320.2 million
, which primarily included 37 engines purchased for our lease portfolio.
The aggregate net book value of equipment held for lease at
September 30, 2019
and
September 30, 2018
, was
$1,624.9 million
and
$1,590.5 million
, respectively, an increase of
2.2%
. Average utilization (based on net book value) for the
nine
months ended
September 30, 2019
and 2018 remained constant at approximately
88%
.
Maintenance Reserve Revenue.
Maintenance reserve revenue
increased
$34.1 million
, or
60.1%
, to
$91.0 million
for the
nine
months ended
September 30, 2019
from
$56.9 million
for the
nine
months ended
September 30, 2018
. We recognized
$56.6 million
of maintenance reserve revenue on our short-term, non-reimbursable leases during the
nine
months ended
September 30, 2019
, compared to
$44.8 million
in the prior year period. Long-term maintenance reserve revenue
increased
to
$34.4 million
for the
nine
months ended
September 30, 2019
compared to
$12.1 million
in the prior year period.
Spare Parts and Equipment Sales.
Spare parts and equipment sales
increased
by
$20.3 million
, or
56.2%
, to
$56.5 million
for the
nine
months ended
September 30, 2019
compared to
$36.2 million
in the prior year period. Spare parts sales for the
nine
months ended
September 30, 2019
were
$44.4 million
, compared to
$36.2 million
in the comparable period in
2018
. Equipment sales for the
nine
months ended
September 30, 2019
were
$12.1 million
from the sale of one airframe, two engines, and one equipment package. There were no equipment sales for the
nine
months ended
September 30, 2018
.
Gain on Sale of Leased Equipment.
Gain on sale of leased equipment
increased
by
$17.6 million
to
$19.3 million
for the
nine
months ended
September 30, 2019
from
$1.7 million
for the
nine
months ended
September 30, 2018
. The
$19.3 million
gain for the
nine
months ended
September 30, 2019
reflects the sale of 15 engines, seven aircraft, and four airframes. During the nine months ended September 30, 2018 we sold five engines, three aircraft and one airframe for a net gain of $1.7 million.
Other Revenue.
Other revenue
increased
by
$4.9 million
, or
85.2%
, to
$10.7 million
for the
nine
months ended
September 30, 2019
from
$5.8 million
for the
nine
months ended
September 30, 2018
. The increase primarily reflects $2.4 million increase in fees earned related to engines managed on behalf of third parties, $1.8 million of interest revenue from our notes receivable and $0.3 million increase in service revenue.
Depreciation and Amortization Expense.
Depreciation and amortization expense
increased
by
$7.4 million
, or
13.4%
, to
$63.0 million
for the
nine
months ended
September 30, 2019
compared to
$55.6 million
for the
nine
months ended
September 30, 2018
. The increase reflects the larger net book value of the lease portfolio, and the change in mix of portfolio, as compared to the prior year period.
Cost of Spare Parts and Equipment Sales.
Cost of spare parts and equipment sales
increased
by
$16.7 million
, or
54.6%
, to
$47.2 million
for the
nine
months ended
September 30, 2019
compared to
$30.5 million
for the
nine
months ended
September 30, 2018
. Cost
29
Table of Contents
of spare parts for the
nine
months ended
September 30, 2019
were
$37.3 million
compared to
$30.5 million
in the prior year period. Cost of equipment sales for the
nine
months ended
September 30, 2019
was
$9.9 million
. There were no equipment sales for the
nine
months ended
September 30, 2018
.
Write-down of Equipment.
Write-down of equipment was
$11.3 million
for the
nine
months ended
September 30, 2019
which primarily reflects the write-down of eleven engines due to a management decision to monetize the engines either by sale to a third party or for part-out. Write-down of equipment was
$4.8 million
for the
nine
months ended
September 30, 2018
and reflects the write-down of four engines and six airframe parts packages.
General and Administrative Expenses.
General and administrative expenses
increased
by
$15.6 million
, or
30.8%
, to
$66.1 million
for the
nine
months ended
September 30, 2019
compared to
$50.5 million
for the
nine
months ended
September 30, 2018
. The increase, when compared to the prior year period, primarily reflects increased bonus accrual due to operating performance and stock based compensation expense which increased due to an increase in total shares granted as well as the share price at which those shares were granted.
Technical Expense.
Technical expense
decreased
by
$4.3 million
, or
46.4%
, to
$4.9 million
for the
nine
months ended
September 30, 2019
compared to
$9.2 million
for the
nine
months ended
September 30, 2018
. The decrease primarily reflects a decrease of
$4.0 million
in engine maintenance costs.
Interest Expense.
Interest expense
increased
to
$51.2 million
for the
nine
months ended
September 30, 2019
compared to
$46.6 million
for the
nine
months ended
September 30, 2018
. The increase was a result of the issuance of the WEST IV notes and the note payable issued in February 2019.
The increase in interest expense was partially offset by the decrease in one-month LIBOR. Debt obligations outstanding tied to one-month LIBOR as of
September 30, 2019
and
2018
were
$384.0 million
and
$466.0 million
, respectively. As of
September 30, 2019
and
2018
, one-month LIBOR was
2.02%
and
2.26%
respectively. Debt obligations outstanding tied to three-month LIBOR as of
September 30, 2019
and
2018
were
$7.6 million
and
zero
, respectively. As of
September 30, 2019
, three-month LIBOR was
2.16%
.
Income Tax Expense.
Income tax expense was
$18.8 million
for the
nine
months ended
September 30, 2019
compared to
$9.4 million
for the
nine
months ended
September 30, 2018
. The effective tax rate for the
nine
months ended
September 30, 2019
was
23.3%
compared to
27.1%
in the prior year period. The decrease in the effective tax rate was predominantly due to the increase in foreign income and Florida rate change.
Financial Position, Liquidity and Capital Resources
At
September 30, 2019
, the Company had
$80.7 million
of cash, cash equivalents and restricted cash. We finance our growth through borrowings secured by our equipment lease portfolio. Cash of approximately
$261.1 million
and
$616.4 million
for the
nine
months ended
September 30, 2019
and
2018
, respectively, was derived from this activity. In these same time periods,
$340.3 million
and
$306.8 million
, respectively, was used to pay down related debt.
Cash Flows Discussion
Cash flows
provided by
operating activities was
$170.8 million
and
$115.5 million
for the
nine
months ended
September 30, 2019
and
2018
, respectively.
Cash flows from operations are driven significantly by payments made under our lease agreements, which comprise lease revenue, security deposits and maintenance reserves, and are offset by interest expense and general and administrative costs. Cash received as maintenance reserve payments for some of our engines on lease are partially restricted by our debt arrangements. The lease revenue stream, in the short-term, is at fixed rates while a portion of our debt is at variable rates. If interest rates increase, it is unlikely we could increase lease rates in the short term and this would cause a reduction in our earnings and operating cash flows. Revenue and maintenance reserves are also affected by the amount of equipment off lease. Approximately
86%
and 88%, by book value, of our assets were on-lease as of
September 30, 2019
and
December 31, 2018
, respectively. The average utilization rate (based on net book value) for both the
nine
months ended
September 30, 2019
and
2018
was approximately
88%
. If there is an increase in off-lease rates or deterioration in lease rates that are not offset by reductions in interest rates, there will be a negative impact on earnings and cash flows from operations.
Cash flows
used in
investing activities was
$82.8 million
for the
nine
months ended
September 30, 2019
and primarily reflected
$220.8 million
for the purchase of equipment held for operating lease (including capitalized costs and prepaid deposits made in the period) and
$42.9 million
related to two leases entered into during the first quarter of 2019 which are classified as notes receivable under ASU 2016-02 and a receivable related to a sale-leaseback transaction entered into during the third quarter of 2019, partly offset by
$189.1
30
Table of Contents
million
in proceeds from sales of equipment (net of selling expenses). Cash flows
used in
investing activities was
$284.7 million
in the
nine
months ended
September 30, 2018
. Our primary use of funds was for the purchase of equipment for operating lease. Purchases of equipment held for operating lease (including capitalized costs and prepaid deposits made in the period) totaled
$320.2 million
.
Cash flows
used in
financing activities was
$89.2 million
for the
nine
months ended
September 30, 2019
and primarily reflected
$340.3 million
in principal payments and
$3.6 million
in share repurchases, partly offset by
$261.1 million
in
proceeds from the issuance of debt obligations. Cash flows
provided by
financing activities was
$285.7 million
for the
nine
months ended
September 30, 2018
and primarily reflected
$616.4 million
in proceeds from the issuance of debt obligations, partly offset by
$306.8 million
in principal payments and
$14.5 million
in share repurchases.
Preferred Stock Dividends
The Company’s Series A-1 Preferred Stock and Series A-2 Preferred Stock accrue quarterly dividends at the rate per annum of 6.5% per share. During the
nine
months ended
September 30, 2019
and
2018
, the Company paid total dividends of
$2.5 million
and
$2.4 million
, respectively, on the Series A-1 and Series A-2 Preferred Stock.
Debt Obligations and Covenant Compliance
At
September 30, 2019
, Debt obligations consist of loans totaling
$1,259.0 million
, net of unamortized issuance costs, payable with interest rates varying between approximately 3.2% and 6.4%. Substantially all of our assets are pledged to secure our obligations to creditors. For further information on our debt instruments, see the “Debt Obligations” Note 5 in Part I, Item 1 of this Quarterly Report on Form 10-Q.
In June 2019, the Company entered into the Fourth Amendment and Restated Credit Agreement which increased the revolving credit facility from
$890.0 million
to
$1.0 billion
and extends the maturity of the credit facility to June 2024. As a result, the Company incurred and deferred an additional
$2.8 million
of debt issuance costs and recognized a loss on debt extinguishment of
$0.2 million
.
In February 2019, the Company entered into a new
$8.1 million
loan with a financial institution with a maturity date of July 2022. Interest is payable at three-month LIBOR plus a margin ranging from
1.85%
to
2.50%
and principal and interest are paid quarterly. The loan is secured by two engines.
Virtually all of our debt requires our ongoing compliance with certain financial covenants including debt/equity ratios, minimum tangible net worth and minimum interest coverage ratios, and other eligibility criteria including customer and geographic concentration restrictions. Under our revolving credit facility, we can borrow no more than 85% of an engine’s net book value and 65% of an airframe’s, spare parts inventory’s or other assets net book value. Therefore, we must have other available funds for the balance of the purchase price of any new equipment to be purchased or we will not be permitted to draw on our revolver. The facilities are also cross-defaulted against other facilities. If we do not comply with the covenants or eligibility requirements, we may not be permitted to borrow additional funds and accelerated payments may become necessary. Additionally, much of the debt is secured by engines and aircraft, and to the extent that engines or aircraft are sold, repayment of that portion of the debt could be required.
At
September 30, 2019
, we were in compliance with the covenants specified in our revolving credit facility, including the Interest Coverage Ratio requirement of at least 2.25 to 1.00, and the Total Leverage Ratio requirement to remain below 4.00 to 1.00. The Interest Coverage Ratio, as defined in the credit facility, is the ratio of: earnings before interest, taxes, depreciation and amortization (EBITDA) and other one-time charges to consolidated interest expense. The Total Leverage Ratio, as defined in the credit facility, is the ratio of total indebtedness to tangible net worth. At
September 30, 2019
, we were also in compliance with the covenants specified in the WEST II, WEST III and WEST IV indentures, servicing and other debt related agreements.
31
Table of Contents
Contractual Obligations and Commitments
Repayments of our gross debt obligations primarily consist of scheduled installments due under term loans and are funded by the use of unrestricted cash reserves and from cash flows from ongoing operations. The table below summarizes our contractual commitments at
September 30, 2019
:
Payment due by period (in thousands)
Total
Less than
1 Year
1-3 Years
3-5 Years
More than
5 Years
Debt obligations
$
1,279,216
$
56,052
$
274,579
$
451,714
$
496,871
Interest payments under debt obligations
233,509
44,533
80,247
53,828
54,901
Operating lease obligations
4,684
946
1,684
960
1,094
Purchase obligations
81,800
81,800
—
—
—
Total
$
1,599,209
$
183,331
$
356,510
$
506,502
$
552,866
From time to time we enter into contractual commitments to purchase engines directly from original equipment manufacturers. As of the date of this report we have purchased three new LEAP-1B engines and are currently committed to purchasing an additional two new LEAP-1B engines. These engines are solely compatible with the Boeing 737 Max aircraft, the entire fleet of which is currently grounded worldwide. Our expectation is that we will be able to place these engines on lease upon the re-entry of the Boeing 737 Max aircraft into service.
We have estimated the interest payments due under debt obligations by applying the interest rates applicable at
September 30, 2019
to the remaining debt, adjusted for the estimated debt repayments identified in the table above. Actual interest payments made will vary due to changes in the rates for one-month and three-month LIBOR.
We believe our equity base, internally generated funds, including rental income and proceeds from sale of parts and of rental equipment, and existing debt facilities are sufficient to maintain our level of operations through the next twelve months. However, a decline in the level of internally generated funds or an inability to obtain lease commitments for our off-lease engines (including new engines from manufacturers), would limit availability of funding under our existing debt facilities, and/or result in a significant step-up in borrowing costs. Such limits on availability of funding and increased borrowing costs would impair our ability to sustain our level of operations. We continue to discuss additions to our capital base with our commercial and investment banks. If we are not able to access additional capital, our ability to continue to grow our asset base consistent with historical trends could be constrained and our future growth limited to that which can be funded from internally generated capital.
For any interest rate swaps that we enter into, we will be exposed to risk in the event of non-performance of the interest rate hedge counter-parties. We anticipate that we may hedge additional amounts of our floating rate debt in the future.
Subsequent Event
On October 3, 2019, the Company entered into another fixed-rate interest swap agreement to mitigate the exposure on the variable rate borrowings in connection with the Fourth Amended and Restated Credit Agreement. The swap is a derivative instrument designated as a cash flow hedge that will be recorded at fair value as either an asset or a liability. The swap has a notional amount of $100 million and matures in June 2024.
Off-Balance Sheet Arrangements
As of
September 30, 2019
, we had no material off-balance sheet arrangements or obligations that have or are reasonably likely to have a current or future effect on our financial condition, change in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources that are material to investors.
Recent Accounting Pronouncements
The most recent adopted accounting pronouncements and accounting pronouncements to be adopted by the Company are described in Note 1 to our Unaudited Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q.
32
Table of Contents
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Our primary market risk exposure is that of interest rate risk. A change in LIBOR rates would affect our cost of borrowing. Increases in interest rates, which may cause us to raise the implicit rates charged to our customers, could result in a reduction in demand for our leases. Alternatively, we may price our leases based on market rates so as to keep the fleet on-lease and suffer a decrease in our operating margin due to interest costs that we are unable to pass on to our customers. As of
September 30, 2019
,
$391.6 million
of our outstanding debt is variable rate debt. We estimate that for every one percent increase or decrease in interest rates on our variable rate debt, our annual interest expense would increase or decrease
$2.9 million
.
We hedge a portion of our borrowings from time to time, effectively fixing the rate of these borrowings. This hedging activity helps protect us against reduced margins on longer term fixed rate leases. Such hedging activities may limit our ability to participate in the benefits of any decrease in interest rates but may also protect us from increases in interest rates. Furthermore, since lease rates tend to vary with interest rate levels, it is possible that we can adjust lease rates for the effect of change in interest rates at the termination of leases. Other financial assets and liabilities are at fixed rates.
We are also exposed to currency devaluation risk. Most of our leases require payment in U.S. dollars. During the
nine
months ended
September 30, 2019
,
80%
of our lease rent revenues came from non-United States domiciled lessees. If these lessees’ currency devalues against the U.S. dollar, the lessees could potentially encounter difficulty in making their lease payments.
No customer accounted for more than 10% of total lease rent revenue during the
nine
months ended
September 30, 2019
.
Item 4. Controls and Procedures
(a)
Evaluation of disclosure controls and procedures.
In accordance with Rule 13a-15b under the Securities Exchange Act of 1934, as amended (Exchange Act) we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness and design of our disclosure controls and procedures (as defined in Rules 13-15(e) and 15d-15(e) of the Exchange Act), as of the end of the period covered by this report. Based on such evaluation, our CEO and CFO have concluded that as of
September 30, 2019
our disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms, and is accumulated and communicated to our management, including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.
(b)
Inherent Limitations on Controls.
Management, including the CEO and CFO, does not expect that our disclosure controls and procedures will prevent or detect all error and fraud. Any control system, no matter how well designed and operated, is based upon certain assumptions and can provide only reasonable, not absolute, assurance that its objectives will be met. Further, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the Company have been detected. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs.
(c)
Changes in internal controls over financial reporting.
There has been no change in our internal controls over financial reporting during our fiscal quarter ended
September 30, 2019
that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.
PART II — OTHER INFORMATION
Item 1A. Risk Factors
Before making an investment decision, investors should carefully consider the risks in the “Risk Factors” in Part 1: Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2018 filed with the SEC on March 14, 2019. These risks are not the only ones facing the Company. Additional risks not currently known to us or that we currently believe are immaterial may also impair our business operations. Any of these risks could adversely affect our business, cash flows, financial condition and results of operations. The trading price of our common stock could fluctuate due to any of these risks, and investors may lose all or part of their investment. In assessing these risks, investors should also refer to the other information contained or incorporated by reference in this Quarterly Report on Form 10-Q. There have been no material changes in our risk factors from those discussed in our Annual Report on Form 10-K for the year ended December 31, 2018.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
(a)
None.
(b)
None.
33
Table of Contents
(c)
Issuer Purchases of Equity Securities.
In September 2012, the Company announced that its Board of Directors authorized a plan to repurchase up to $100.0 million of its common stock over the next 5 years. The Board of Directors reaffirmed the repurchase plan in 2016 and extended the plan to December 31, 2018. Effective December 31, 2018, the Board of Directors approved the renewal of the repurchase plan extending the plan through December 31, 2020 and amending the plan to allow for repurchases of up to
$60.0 million
of the Company's common stock until such date. On June 27, 2019, the Company suspended repurchases under its 10b5-01 plan and no repurchases were made in the three months ended September 30, 2019.
Item 5. Other Information
None.
34
Table of Contents
Item 6.
EXHIBITS
Exhibit Number
Description
31.1
Certification of Charles F. Willis, IV, pursuant to Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
Certification of Scott B. Flaherty, pursuant to Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
101
The following financial statements from the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2019, formatted in Inline XBRL: (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Income, (iii) Condensed Consolidated Statements of Comprehensive Income, (iv) Condensed Consolidated Statements of Redeemable Preferred Stock and Shareholders' Equity, (v) Condensed Consolidated Statements of Cash Flows and (vi) Notes to Consolidated Financial Statements, tagged as blocks of text and including detailed tags.
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
_____________________________
*Pursuant to Items 601(a)(5) and 601(b)(10) of Regulation S-K, certain schedules (or similar attachments) to this exhibit were omitted, and certain confidential portions of this exhibit were omitted by means of marking such portions with an asterisk because the identified confidential portions (i) are not material and (ii) would be competitively harmful if publicly disclosed.
35
Table of Contents
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date:
November 6, 2019
Willis Lease Finance Corporation
By:
/s/ Scott B. Flaherty
Scott B. Flaherty
Chief Financial Officer
(Principal Accounting Officer)
36