Exhibit 99.1
|
|
|
|
|
|
For Investors: |
|
Keith Helming |
|
Chief Financial Officer |
|
+31 20 655 9670 |
|
khelming@aercap.com |
|
|
|
Peter Wortel |
|
Investor Relations |
|
+31 20 655 9658 |
|
|
pwortel@aercap.com |
|
|
|
|
|
For Media: |
|
|
Frauke Oberdieck |
|
PRESS RELEASE |
Corporate Communications |
|
|
+31 20 655 9616 |
|
|
foberdieck@aercap.com |
AerCap Holdings N.V. Reports Fourth Quarter and Full Year 2011 Financial Results
Adjusted net income for the full year of 2011 was $303.1 million, an increase of 35% over the prior year.
Amsterdam, Netherlands; February 22, 2012 - AerCap Holdings N.V. (the “Company” or “AerCap”) (NYSE: AER) today announced the results of its operations for the fourth quarter and full year ended December 31, 2011.
Fourth Quarter 2011 Net Income and Earnings Per Share
· Fourth quarter 2011 reported net income was $76.4 million, compared with $72.4 million for the same period in 2010. Fourth quarter 2011 reported basic and diluted earnings per share was $0.54, compared to $0.53 for the same period in 2010.
· Fourth quarter 2011 adjusted net income was $79.8 million, an increase of 42% compared to $56.3 million for the same period in 2010. Adjusted net income excludes non-cash charges relating to the mark-to-market of interest rate caps and share-based compensation, and excludes the impact from discontinued operations. Fourth quarter 2011 adjusted earnings per share was $0.57, compared to $0.41 for the same period in 2010.
Aengus Kelly, CEO of AerCap, commented: “During 2011, AerCap continued to deliver industry leading results with full year adjusted net income of $303 million and fourth quarter adjusted net income of $80 million. These results demonstrate the robust nature of the AerCap platform, driven by our modern fuel efficient fleet and proactive management of our liability structure.
In 2011, AerCap executed a number of key strategic transactions including the sale of AeroTurbine, the execution of a $100 million share buyback program and the closing of the American Airlines purchase-leaseback transaction. On the operational side, we leased 30
1
aircraft, acquired 13 aircraft, sold 21 aircraft and raised $1.5 billion of funding. These transactions, which I believe will be meaningfully accretive to shareholder value over time, coupled with our robust liquidity profile and disciplined and focused leadership team uniquely position AerCap to take advantage of any opportunities that may arise in 2012.”
AerCap’s CFO, Keith Helming, added: “Our 900 basis points net interest margin for 2011 clearly demonstrates the superior profitability of the AerCap portfolio which benefits from a low cost basis, attractive and fully hedged borrowing costs, and low tax rates which results from operating within favourable tax jurisdictions. In addition, the Company remains well capitalized, with a debt/equity ratio of 2.7 times, $650 million of total cash, and annual operating cash flows in excess of $600 million. The combination of these factors position the Company for accretive growth in 2012 and beyond.”
Additional Fourth Quarter 2011 Financial Highlights
· Net interest margin earned on lease assets, or net spread, was $178.3 million in the fourth quarter of 2011 compared to $178.9 million for the same period in 2010. Net interest margin as a percent to average lease assets was 8.97% for fourth quarter year 2011 as compared to 9.23% for fourth quarter 2010.
· Total assets were $9.1 billion at December 31, 2011, a decrease of 5% over total assets of $9.6 billion at December 31, 2010. The decrease was driven primarily by the sale of AeroTurbine and the sale of our 50% interest in a joint venture containing three A330 aircraft (a decrease of $0.6 billion from both).
· Debt to equity ratio was 2.7 times at December 31, 2011, compared to 3.0 times at December 31, 2010.
· We entered into debt facility agreements totaling $0.4 billion in fourth quarter 2011.
Full Year 2011 Highlights
· Full year 2011 reported net income was $172.2 million, compared with $207.6 million for full year 2010. Full year 2011 reported basic and diluted earnings per share was $1.17, compared with $1.81 for full year 2010.
· Full year 2011 adjusted net income was $303.1 million, an increase of 35% compared to $223.9 million for full year 2010. Full year 2011 adjusted net income excludes non-cash charges relating to the mark-to-market of interest rate caps and share-based compensation, a one-time charge relating to the buy out of the Genesis portfolio servicing rights and excludes a loss from discontinued operations. Full year 2011 adjusted earnings per share was $2.07, compared to $1.95 for full year 2010.
· Net interest margin earned on lease assets, or net spread, was $718.1 million for the full year 2011 compared to $633.7 million in the full year 2010, an increase of 13%. Net interest margin as a percent to average lease assets was 9.05% for full year 2011 as compared to 9.20% for full year 2010.
· Basic lease rents for the full year 2011 were $951.3 million, up 13% compared to the full year 2010.
· Net gain on sale of assets for the full year 2011 was $9.3 million and was generated from the sale of 18 older aircraft and three A330s through the sale of
2
a 50% interest in a joint venture. In addition 10 older aircraft were sold as part of the AeroTurbine disposition.
· Total revenue for the full year 2011 was $1.1 billion, up 14% compared to the full year 2010 resulting primarily from an increase in basic lease rents driven by the additional aircraft acquired in the Genesis Transaction and the deliveries of forward order aircraft.
· We acquired $0.9 billion of aircraft assets including four purchase-leaseback aircraft with American Airlines. In first quarter 2012, we have completed an additional two purchase-leaseback aircraft with American Airlines.
· We entered into debt facility agreements totaling $1.5 billion for full year 2011.
Summary of Financial Results
|
|
|
Three months ended |
|
Twelve months ended |
|
|
|
|
December 31, |
|
December 31, |
|
|
|
|
|
|
|
|
% increase/ |
|
|
|
|
|
% increase/ |
|
|
|
|
2011 |
|
2010 |
|
(decrease) |
|
2011 |
|
2010 |
|
(decrease) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
76.4 |
|
$ |
72.4 |
|
6 |
% |
$ |
172.2 |
|
$ |
207.6 |
|
(17 |
)% |
|
Plus: mark-to-market of interest rate caps, net of tax |
|
3.4 |
|
(17.5 |
) |
119 |
% |
51.3 |
|
13.5 |
|
280 |
% |
|
share-based compensation, net of tax |
|
1.3 |
|
1.4 |
|
(7 |
)% |
5.4 |
|
2.8 |
|
93 |
% |
|
Net income excluding the impact of mark-to-market of interest rate caps and share-based compensation |
|
81.1 |
|
56.3 |
|
44 |
% |
228.9 |
|
223.9 |
|
2 |
% |
|
Plus: (Income) loss on discontinued operations |
|
(1.3 |
) |
— |
|
— |
|
52.8 |
|
— |
|
— |
|
|
buy-out of the Genesis portfolio servicing rights |
|
— |
|
— |
|
— |
|
21.4 |
|
— |
|
— |
|
|
Adjusted net income |
|
$ |
79.8 |
|
$ |
56.3 |
|
42 |
% |
$ |
303.1 |
|
$ |
223.9 |
|
35 |
% |
Revenue breakdown
|
|
|
Three months ended |
|
Twelve months ended |
|
|
|
|
December 31, |
|
December 31, |
|
|
|
|
|
|
|
|
% increase/ |
|
|
|
|
|
% increase/ |
|
|
|
|
2011 |
|
2010 |
|
(decrease) |
|
2011 |
|
2010 |
|
(decrease) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic lease rents |
|
$ |
237.2 |
|
$ |
235.3 |
|
1 |
% |
$ |
951.3 |
|
$ |
840.4 |
|
13 |
% |
|
Maintenance rents and other receipts |
|
26.0 |
|
19.2 |
|
35 |
% |
99.2 |
|
61.9 |
|
60 |
% |
|
Lease revenue |
|
$ |
263.2 |
|
$ |
254.5 |
|
3 |
% |
$ |
1,050.5 |
|
$ |
902.3 |
|
16 |
% |
|
Net gain on sale of assets |
|
0.1 |
|
(0.2 |
) |
150 |
% |
9.3 |
|
36.2 |
|
(74 |
)% |
|
Management fees and interest income |
|
5.1 |
|
4.6 |
|
11 |
% |
21.8 |
|
16.9 |
|
29 |
% |
|
Other revenue |
|
8.0 |
|
— |
|
— |
|
12.4 |
|
3.9 |
|
218 |
% |
|
Total revenue |
|
$ |
276.4 |
|
$ |
258.9 |
|
7 |
% |
$ |
1,094.0 |
|
$ |
959.3 |
|
14 |
% |
Basic lease rents were $237.2 million for the fourth quarter of 2011, an increase of 1% compared to the same period in 2010. Our average lease assets increased by 3% to $8.0 billion compared to the fourth quarter of 2010.
Basic rents, maintenance rents and other receipts, or total lease revenue, for the fourth quarter of 2011 was $263.2 million, compared to $254.5 million for the same period in 2010, an increase of 3%.
Net gain on sale of assets for the fourth quarter of 2011 was $0.1 million, compared to a $0.2 million loss for the same period in 2010. Net gain on sale of assets for the fourth quarter of 2011 was generated from the sale of 9 older aircraft.
Total revenue for the fourth quarter of 2011 was $276.4 million, compared to $258.9 million for the same period in 2010.
3
|
|
|
Three months ended |
|
Twelve months ended |
|
|
|
|
December 31, |
|
December 31, |
|
|
|
|
|
|
|
|
% increase/ |
|
|
|
|
|
% increase/ |
|
|
|
|
2011 |
|
2010 |
|
(decrease) |
|
2011 |
|
2010 |
|
(decrease) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic lease rents |
|
$ |
237.2 |
|
$ |
235.3 |
|
1 |
% |
$ |
951.3 |
|
$ |
840.4 |
|
13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on debt |
|
$ |
62.8 |
(a) |
$ |
36.6 |
|
72 |
% |
$ |
292.5 |
(a) |
$ |
234.0 |
|
25 |
% |
|
Plus: mark-to-market of interest rate caps |
|
(3.9 |
) |
19.8 |
|
(120 |
)% |
(59.3 |
) |
(27.3 |
) |
(117 |
)% |
|
Interest on debt excluding the impact of mark-to-market of interest rate caps |
|
$ |
58.9 |
|
$ |
56.4 |
|
4 |
% |
$ |
233.2 |
|
$ |
206.7 |
|
13 |
% |
|
Net interest margin, or net spread |
|
$ |
178.3 |
|
$ |
178.9 |
|
(0 |
)% |
$ |
718.1 |
|
$ |
633.7 |
|
13 |
% |
(a) Interest on debt for the quarter ended December 31, 2011 includes $7.0 million of amortization of debt issuance costs. Interest on debt for the year ended December 31, 2011 includes $30.6 million of amortization of debt issuance costs.
As shown in the table above, interest expense excluding the impact of the mark-to-market of interest rate caps was $58.9 million in the fourth quarter of 2011, a 4% increase compared to the same period in 2010. Net spread in the fourth quarter of 2011 was unchanged compared with the same period in 2010.
Selling, general and administrative expenses breakdown
|
|
|
Three months ended |
|
Twelve months ended |
|
|
|
|
December 31, |
|
December 31, |
|
|
|
|
|
|
|
|
% increase/ |
|
|
|
|
|
% increase/ |
|
|
|
|
2011 |
|
2010 |
|
(decrease) |
|
2011 |
|
2010 |
|
(decrease) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft management fees |
|
$ |
0.1 |
|
$ |
1.8 |
|
(94 |
)% |
$ |
26.8 |
(a) |
$ |
6.4 |
|
319 |
% |
|
Mark-to-market of foreign currency hedges, foreign currency balances and other derivatives |
|
(1.1 |
) |
(0.3 |
) |
(267 |
)% |
2.8 |
|
(1.7 |
) |
265 |
% |
|
Share-based compensation expenses |
|
1.5 |
|
1.1 |
|
36 |
% |
6.2 |
|
2.9 |
|
114 |
% |
|
Other selling, general and administrative expenses |
|
22.0 |
|
20.8 |
|
6 |
% |
84.9 |
(b) |
73.0 |
|
16 |
% |
|
Total selling, general and administrative expenses |
|
$ |
22.5 |
|
$ |
23.4 |
|
(4 |
)% |
$ |
120.7 |
|
$ |
80.6 |
|
50 |
% |
(a) Includes a one-time charge of $24.5 million ($21.4 million, net of tax) relating to the buy-out of the Genesis portfolio servicing rights.
(b) Includes one-time charges of $5.2 million relating to termination and severance costs.
Effective tax rate
AerCap’s blended effective tax rate during the full year 2011 was 6.7%. The blended effective tax rate in 2010 was 8.6%.
Financial position
|
|
|
|
|
|
|
% increase/ |
|
|
|
|
|
|
|
|
(decrease) over |
|
|
|
|
December 31, |
|
December 31, |
|
December 31, |
|
|
|
|
2011 |
|
2010 |
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
Total cash (incl. restricted) |
|
$ |
648.4 |
|
$ |
626.9 |
|
3 |
% |
|
Flight equipment held for lease |
|
7,895.9 |
|
8,061.3 |
|
(2 |
)% |
|
Total assets |
|
9,107.6 |
|
9,600.6 |
|
(5 |
)% |
|
Debt |
|
6,111.2 |
|
6,566.2 |
|
(7 |
)% |
|
Total liabilities |
|
6,824.3 |
|
7,383.2 |
|
(8 |
)% |
|
Total equity |
|
2,283.3 |
|
2,217.4 |
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
Debt/equity ratio |
|
2.7 |
|
3.0 |
|
(10 |
)% |
|
|
|
|
|
|
|
|
|
|
As of December 31, 2011, AerCap’s portfolio consisted of 350 aircraft that were either owned, on order, under contract or letter of intent, or managed and inclusive of the American Airlines purchase-leaseback transaction where the remaining aircraft are subject to confirmation on an aircraft by aircraft basis.
4
Notes Regarding Financial Information Presented In This Press Release
The financial information presented in this press release is not audited.
The following is a definition of non-GAAP measures used in this press release and a reconciliation of such measure to the most closely related GAAP measure:
Adjusted net income and adjusted earnings per share. These measures are determined by adding non-cash charges related to the mark-to-market losses on our interest rate caps and share based compensation during the applicable period, net of related tax benefits, to GAAP net income. For 2011, adjusted net income and adjusted earnings per share also exclude a one-time charge relating to the buy out of the Genesis portfolio servicing rights and excludes a loss from discontinued operations. Adjusted earnings per share are determined by dividing the amount of adjusted net income by the average number of shares outstanding for that period. The average number of shares is based on a daily average.
In addition to GAAP net income and earnings per share, we believe these measures may provide investors with supplemental information regarding our operational performance and may further assist investors in their understanding of our operational performance in relation to past and future reporting periods. We use interest rate caps to allow us to benefit from decreasing interest rates and protect against the negative impact of rising interest rates on our floating rate debt. Management determines the appropriate level of caps in any period with reference to the mix of floating and fixed cash inflows from our lease and other contracts. We do not apply hedge accounting to our interest rate caps. As a result, we recognize the change in fair value of the interest rate caps in our income statement during each period. Following is a reconciliation of net income excluding the impact of the mark-to-market of interest rate caps and share-based compensation to net income for the three- and twelve-month periods ended December 31, 2011 and 2010:
|
|
|
Three months ended |
|
Twelve months ended |
|
|
|
|
December 31, |
|
December 31, |
|
|
|
|
|
|
|
|
% increase/ |
|
|
|
|
|
% increase/ |
|
|
|
|
2011 |
|
2010 |
|
(decrease) |
|
2011 |
|
2010 |
|
(decrease) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
76.4 |
|
$ |
72.4 |
|
6 |
% |
$ |
172.2 |
|
$ |
207.6 |
|
(17 |
)% |
|
Plus: mark-to-market of interest rate caps, net of tax |
|
3.4 |
|
(17.5 |
) |
119 |
% |
51.3 |
|
13.5 |
|
280 |
% |
|
share-based compensation, net of tax |
|
1.3 |
|
1.4 |
|
(7 |
)% |
5.4 |
|
2.8 |
|
93 |
% |
|
Net income excluding the impact of mark-to-market of interest rate caps and share-based compensation |
|
81.1 |
|
56.3 |
|
44 |
% |
228.9 |
(a) |
223.9 |
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Adjusted net income for the twelve months ended December 31, 2011 excluding the mark-to-market of interest rate caps, share-based compensation, the buy out of the third party servicing contract and the one-time charges relating to the sale of AeroTurbine was $303.1 million, an increase of 35% compared to the same period in 2010.
Net interest margin, or net spread (refer to second table under Revenue breakdown section of this press release). This measure is the difference between basic lease rents and interest expense excluding the impact from the mark-to-market of interest rate caps. We believe this measure may further assist investors in their understanding of the changes and trends related to the earnings of our leasing activities. This measure reflects the impact from changes in the number of aircraft leased, lease rates, utilization rates, as well as the impact from the use of interest rate caps instead of swaps to hedge our interest rate risk. The reconciliation of net spread to basic rents for the three- and twelve- month periods ended December 31, 2011 and 2010 is included above.
5
Conference Call
In connection with the earnings release, management will host an earnings conference call today, Wednesday, February 22, 2012 at 9:30 am Eastern Time / 3:30 pm Central European Time. The call can be accessed live by dialing (U.S./Canada) 1-480-629-9818 or (International) +31-20-794-8504 and referencing code 4501595 at least 5 minutes before start time, or by visiting AerCap’s website at http://www.aercap.com under “Investor Relations”.
The webcast replay will be archived in the “Investor Relations” section of the company’s website for one year.
In addition, a New York Group Lunch Presentation for investors and analysts will be hosted by AerCap’s management today, Wednesday, February 22, 2012, at 12:30 pm Eastern Time at The New York Palace (the Henry Room), 455 Madison Avenue, New York. Doors will open at 12:00 pm.
To participate in either event, please register at: http://client.sharedvalue.net/AerCap/Q411
For further information, contact Peter Wortel: +31 20 655 9658 (pwortel@aercap.com)
or Mark Walter (Shared Value): +44 (0)20 7321 5039 (aercap@sharedvalue.net).
6
About AerCap Holdings N.V.
AerCap is the world’s leading independent aircraft leasing company and has one of the youngest fleets in the industry. AerCap has $9.1 billion of assets on its balance sheet and 350 aircraft with a focus on fuel-efficient narrowbodies and widebodies. AerCap is a New York Stock Exchange-listed company (AER) headquartered in The Netherlands with offices in Ireland, the United States, China, Singapore, the United Arab Emirates, and the United Kingdom.
Forward Looking Statements
This press release contains certain statements, estimates and forecasts with respect to future performance and events. These statements, estimates and forecasts are “forward-looking statements”. In some cases, forward-looking statements can be identified by the use of forward-looking terminology such as “may,” “might,” “should,” “expect,” “plan,” “intend,” “estimate,” “anticipate,” “believe,” “predict,” “potential” or “continue” or the negatives thereof or variations thereon or similar terminology. All statements other than statements of historical fact included in this press release are forward-looking statements and are based on various underlying assumptions and expectations and are subject to known and unknown risks, uncertainties and assumptions, may include projections of our future financial performance based on our growth strategies and anticipated trends in our business. These statements are only predictions based on our current expectations and projections about future events. There are important factors that could cause our actual results, level of activity performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied in the forward-looking statements. As a result, there can be no assurance that the forward-looking statements included in this press release will prove to be accurate or correct. In light of these risks, uncertainties and assumptions, the future performance or events described in the forward-looking statements in this press release might not occur. Accordingly, you should not rely upon forward-looking statements as a prediction of actual results and we do not assume any responsibility for the accuracy or completeness of any of these forward-looking statements. We do not undertake any obligation to, and will not, update any forward-looking statements, whether as a result of new information, future events or otherwise.
For more information regarding AerCap and to be added to our email distribution list, please visit http://www.aercap.com.
Financial Statements Follow
7
AerCap Holdings N.V.
Consolidated Balance Sheets - Unaudited
(In thousands of U.S. Dollars)
|
|
|
December 31, 2011 |
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
411,081 |
|
$ |
404,450 |
|
|
Restricted cash |
|
237,325 |
|
222,464 |
|
|
Trade receivables, net of provisions |
|
16,063 |
|
49,055 |
|
|
Flight equipment held for operating leases, net |
|
7,895,874 |
|
8,061,260 |
|
|
Net investment in direct finance leases |
|
25,094 |
|
30,069 |
|
|
Notes receivables, net of provisions |
|
5,200 |
|
15,497 |
|
|
Prepayments on flight equipment |
|
95,619 |
|
199,417 |
|
|
Investments |
|
84,079 |
|
72,985 |
|
|
Goodwill |
|
— |
|
6,776 |
|
|
Intangibles, net |
|
29,677 |
|
58,637 |
|
|
Inventory |
|
13,953 |
|
121,085 |
|
|
Derivative assets |
|
21,050 |
|
55,211 |
|
|
Deferred income taxes |
|
91,258 |
|
94,560 |
|
|
Other assets |
|
181,359 |
|
209,141 |
|
|
Total Assets |
|
$ |
9,107,632 |
|
$ |
9,600,607 |
|
|
|
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
4,142 |
|
$ |
16,045 |
|
|
Accrued expenses and other liabilities |
|
74,458 |
|
121,389 |
|
|
Accrued maintenance liability |
|
452,582 |
|
420,824 |
|
|
Lessee deposit liability |
|
102,844 |
|
130,031 |
|
|
Debt |
|
6,111,165 |
* |
6,566,163 |
|
|
Accrual for onerous contracts |
|
3,971 |
|
12,928 |
|
|
Deferred revenue |
|
47,994 |
|
60,061 |
|
|
Derivative liabilities |
|
27,159 |
|
55,769 |
|
|
Total liabilities |
|
6,824,315 |
|
7,383,210 |
|
|
|
|
|
|
|
|
|
Share capital |
|
1,570 |
|
1,570 |
|
|
Additional paid-in capital |
|
1,340,205 |
|
1,333,025 |
|
|
Treasury stock |
|
(100,000 |
) |
— |
|
|
Accumulated other comprehensive income |
|
(8,513 |
) |
5,005 |
|
|
Retained earnings |
|
1,043,974 |
|
871,750 |
|
|
Total AerCap Holdings N.V. shareholders’ equity |
|
2,277,236 |
|
2,211,350 |
|
|
Non-controlling interest |
|
6,081 |
|
6,047 |
|
|
Total Equity |
|
2,283,317 |
|
2,217,397 |
|
|
|
|
|
|
|
|
|
Total Liabilities and Equity |
|
$ |
9,107,632 |
|
$ |
9,600,607 |
|
* Includes $64.3 million of subordinated debt received from our joint venture partners
|
|
|
December 31, 2011 |
|
December 31, 2010 |
|
|
Supplemental information |
|
|
|
|
|
|
Debt/equity ratio |
|
2.7 |
|
3.0 |
|
|
Debt/equity ratio (adjusted for subordinated debt) |
|
2.6 |
|
2.8 |
|
8
AerCap Holdings N.V.
Consolidated Income Statements - Unaudited
(In thousands of U.S. Dollars, except share and per share data)
|
|
|
Three months ended |
|
Twelve months ended |
|
|
|
|
December 31, |
|
December 31, |
|
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
Lease revenue |
|
$ |
263,197 |
|
$ |
254,496 |
|
$ |
1,050,536 |
|
$ |
902,320 |
|
|
Net gain on sale of assets |
|
125 |
|
(197 |
) |
9,284 |
|
36,204 |
|
|
Management fee revenue |
|
4,185 |
|
4,057 |
|
19,059 |
|
12,975 |
|
|
Interest revenue |
|
912 |
|
536 |
|
2,761 |
|
3,913 |
|
|
Other revenue |
|
8,034 |
|
39 |
|
12,283 |
|
3,866 |
|
|
Total Revenues |
|
276,453 |
|
258,931 |
|
1,093,923 |
|
959,278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
89,832 |
|
86,715 |
|
361,210 |
|
307,706 |
|
|
Asset impairment |
|
4,011 |
|
5,423 |
|
15,594 |
|
10,905 |
|
|
Interest on debt |
|
62,795 |
|
36,610 |
|
292,486 |
|
233,985 |
|
|
Operating lease in costs |
|
3,012 |
|
3,061 |
|
12,069 |
|
12,332 |
|
|
Leasing expenses |
|
15,174 |
|
22,792 |
|
58,432 |
|
55,458 |
|
|
Provision for doubtful notes and accounts receivable |
|
1,024 |
|
39 |
|
3,335 |
|
39 |
|
|
Selling, general and administrative expenses |
|
22,481 |
|
23,429 |
|
120,746 |
|
80,627 |
|
|
Total Expenses |
|
198,329 |
|
178,069 |
|
863,872 |
|
701,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes and income of investments accounted for under the equity method |
|
78,124 |
|
80,862 |
|
230,051 |
|
258,226 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
(5,374 |
) |
(6,317 |
) |
(15,460 |
) |
(22,194 |
) |
|
Net Income of investments accounted for under the equity method |
|
2,393 |
|
1,400 |
|
10,904 |
|
3,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations |
|
75,143 |
|
75,945 |
|
225,495 |
|
239,745 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations (AeroTurbine, including loss on disposal), net of tax |
|
1,318 |
|
(425 |
) |
(52,745 |
) |
(3,199 |
) |
|
Bargain purchase gain (“Amalgamation gain”), net of transaction expenses |
|
— |
|
— |
|
— |
|
274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
76,461 |
|
75,520 |
|
172,750 |
|
236,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to non-controlling interest |
|
(73 |
) |
(3,079 |
) |
(526 |
) |
(29,247 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income attributable to AerCap Holdings N.V. |
|
$ |
76,388 |
|
$ |
72,441 |
|
$ |
172,224 |
|
$ |
207,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share |
|
$ |
0.54 |
|
$ |
0.53 |
|
$ |
1.17 |
|
$ |
1.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted |
|
140,562,684 |
|
136,000,708 |
|
146,587,752 |
|
114,952,639 |
|
Certain reclassifications have been made to prior years consolidated income statements to reflect the current year presentation.
9
AerCap Holdings N.V.
Consolidated Statements of Cash Flows - Unaudited
|
|
|
Three months ended |
|
Twelve months ended |
|
|
|
|
December 31, |
|
December 31, |
|
|
(In thousands of U.S. Dollars) |
|
2011 |
|
2010 |
|
2011 |
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
76,461 |
|
75,520 |
|
172,750 |
|
236,820 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|
|
|
|
|
|
|
Amalgamation gain |
|
— |
|
— |
|
— |
|
(31,023 |
) |
|
Depreciation |
|
89,832 |
|
93,835 |
|
384,855 |
|
333,754 |
|
|
Asset impairment |
|
4,011 |
|
8,955 |
|
24,496 |
|
14,437 |
|
|
Amortisation of debt issuance cost |
|
7,036 |
|
6,733 |
|
33,001 |
|
26,410 |
|
|
Amortisation of intangibles |
|
3,382 |
|
5,978 |
|
17,319 |
|
22,070 |
|
|
Provision for doubtful notes and accounts receivable |
|
1,024 |
|
392 |
|
4,843 |
|
1,312 |
|
|
Capitalised interest on pre-delivery payments |
|
(301 |
) |
(122 |
) |
(675 |
) |
(590 |
) |
|
Gain on disposal of assets |
|
(125 |
) |
(1,153 |
) |
(12,939 |
) |
(37,203 |
) |
|
(Income) loss on discontinued operations (AeroTurbine) |
|
(1,300 |
) |
— |
|
52,763 |
|
— |
|
|
Mark-to-market of non-hedged derivatives |
|
(5,357 |
) |
(35,136 |
) |
23,167 |
|
769 |
|
|
Deferred taxes |
|
11,300 |
|
5,465 |
|
23,874 |
|
17,707 |
|
|
Share-based compensation |
|
1,469 |
|
1,746 |
|
6,236 |
|
3,402 |
|
|
Changes in assets and liabilities |
|
|
|
|
|
|
|
|
|
|
Trade receivables and notes receivable, net |
|
(1,861 |
) |
2,937 |
|
(16,434 |
) |
(371 |
) |
|
Inventories |
|
2,517 |
|
(8,578 |
) |
(18,100 |
) |
3,183 |
|
|
Other assets and derivative assets |
|
(169 |
) |
(2,804 |
) |
(41,056 |
) |
(8,320 |
) |
|
Other liabilities |
|
(2,741 |
) |
31,845 |
|
(23,255 |
) |
45,073 |
|
|
Deferred revenue |
|
(446 |
) |
(6,872 |
) |
(9,289 |
) |
14,182 |
|
|
Net cash provided by operating activities |
|
184,732 |
|
178,741 |
|
621,556 |
|
641,612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of flight equipment |
|
(79,950 |
) |
(150,912 |
) |
(763,159 |
) |
(1,939,874 |
) |
|
Proceeds from sale/disposal of assets |
|
24,957 |
|
70,593 |
|
140,785 |
|
664,218 |
|
|
Prepayments on flight equipment |
|
(13,794 |
) |
(29,335 |
) |
(47,077 |
) |
(140,094 |
) |
|
Purchase of subsidiaries, net of cash acquired |
|
— |
|
— |
|
— |
|
103,691 |
|
|
Proceeds from sale/disposal of subsidiaries, net of cash disposed |
|
119,917 |
|
— |
|
119,917 |
|
— |
|
|
Purchase of investments |
|
— |
|
— |
|
(2,500 |
) |
(7,500 |
) |
|
Purchase of intangibles |
|
— |
|
— |
|
— |
|
(9,006 |
) |
|
Movement in restricted cash |
|
(26,694 |
) |
11,490 |
|
(15,831 |
) |
(50,262 |
) |
|
Net cash (used in) provided by investing activities |
|
24,436 |
|
(98,164 |
) |
(567,865 |
) |
(1,378,827 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of debt |
|
189,100 |
|
212,201 |
|
1,672,089 |
|
2,324,609 |
|
|
Repayment of debt |
|
(278,751 |
) |
(272,245 |
) |
(1,626,556 |
) |
(1,485,690 |
) |
|
Debt issuance costs paid |
|
(7,254 |
) |
(12,796 |
) |
(37,306 |
) |
(60,889 |
) |
|
Maintenance payments received |
|
35,106 |
|
23,680 |
|
110,358 |
|
90,165 |
|
|
Maintenance payments returned |
|
(10,772 |
) |
(13,683 |
) |
(54,751 |
) |
(42,250 |
) |
|
Security deposits received |
|
6,100 |
|
4,643 |
|
20,135 |
|
29,535 |
|
|
Security deposits returned |
|
(3,951 |
) |
(14,395 |
) |
(37,190 |
) |
(39,710 |
) |
|
Issuance of equity interests |
|
— |
|
110,243 |
|
— |
|
110,243 |
|
|
Repurchase of shares |
|
(39,368 |
) |
— |
|
(100,000 |
) |
— |
|
|
Capital contributions from non-controlling interests |
|
— |
|
— |
|
— |
|
32,375 |
|
|
Net cash (used in) provided by financing activities |
|
(109,790 |
) |
37,648 |
|
(53,221 |
) |
958,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
99,378 |
|
118,225 |
|
470 |
|
221,173 |
|
|
Effect of exchange rate changes |
|
(143 |
) |
462 |
|
6,161 |
|
660 |
|
|
Cash and cash equivalents of discontinued operations at beginning of period |
|
37,509 |
|
— |
|
— |
|
— |
|
|
Cash and cash equivalents at beginning of period |
|
274,337 |
|
285,763 |
|
404,450 |
|
182,617 |
|
|
Cash and cash equivalents at end of period |
|
411,081 |
|
404,450 |
|
411,081 |
|
404,450 |
|
Certain reclassifications have been made to prior years consolidated statements of cash flows to reflect the current year presentation.
10