Annual Statements Open main menu

WILLIS LEASE FINANCE CORP - Quarter Report: 2014 September (Form 10-Q)

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, 2014

 

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 CORPORATION

(Exact name of registrant as specified in its charter)

 

 

 

 

Delaware

 

68-0070656

(State or other jurisdiction of incorporation or
organization)

 

(IRS Employer Identification No.)

 

 

 

773 San Marin Drive, Suite 2215, Novato, CA

 

94998

(Address of principal executive offices)

 

(Zip Code)

 

Registrants telephone number, including area code (415) 408-4700

 


 

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 and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files).  Yes   No 

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):

 

 

 

 

Large accelerated filer

 

Accelerated filer 

 

 

 

Non-accelerated filer

 

Smaller reporting company 

(Do not check if a smaller reporting company)

 

 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes   No

 

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date:

 

 

 

 

Title of Each Class

 

Outstanding at November 3, 2014

Common Stock, $0.01 par value per share

 

8,415,440

 

 

 

 

 

 


 

Table of Contents

 

WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

 

INDEX

 

 

 

 

PART I. 

FINANCIAL INFORMATION

 

 

 

 

Item 1. 

Consolidated Financial Statements (Unaudited)

 

 

 

 

Consolidated Balance Sheets as of September 30, 2014 and December 31, 2013

 

 

 

 

Consolidated Statements of Income for the three and nine months ended September 30, 2014 and 2013

 

 

 

 

Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2014 and 2013

 

 

 

 

Consolidated Statements of Shareholders’ Equity for the nine months ended September 30, 2014 and 2013

 

 

 

 

Consolidated Statements of Cash Flows for the nine months ended September 30, 2014 and 2013

 

 

 

 

Notes to Unaudited Consolidated Financial Statements

 

 

 

Item 2. 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

19 

 

 

 

Item 3. 

Quantitative and Qualitative Disclosures About Market Risk

27 

 

 

 

Item 4. 

Controls and Procedures

28 

 

 

 

PART II. 

OTHER INFORMATION

 

 

 

 

Item 2. 

Unregistered Sales of Equity Securities and Use of Proceeds

28 

 

 

 

Item 5. 

Other Information

29 

 

 

 

Item 6. 

Exhibits

30 

2


 

Table of Contents

 

PART I — FINANCIAL INFORMATION

 

Item 1.Consolidated Financial Statements (Unaudited)

 

WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Consolidated Balance Sheets

(In thousands, except share data, unaudited)

 

 

 

 

 

 

 

 

 

 

    

September 30,

    

December 31,

 

 

2014

 

2013

ASSETS

 

 

 

 

 

 

Cash and cash equivalents

 

$

10,841 

 

$

12,801 

Restricted cash

 

 

47,116 

 

 

50,794 

Equipment held for operating lease, less accumulated depreciation of $271,802 and $257,806 at September 30, 2014 and December 31, 2013, respectively

 

 

1,006,316 

 

 

1,033,022 

Equipment held for sale

 

 

20,795 

 

 

32,491 

Operating lease related receivables, net of allowances of $278 and $296 at September 30, 2014 and December 31, 2013, respectively

 

 

11,532 

 

 

13,286 

Spare parts inventory

 

 

12,690 

 

 

3,280 

Investments

 

 

26,427 

 

 

23,485 

Property, equipment & furnishings, less accumulated depreciation of $9,176 and $8,666 at September 30, 2014 and December 31, 2013, respectively

 

 

18,152 

 

 

4,950 

Intangible assets, net

 

 

1,222 

 

 

1,396 

Equipment purchase deposits

 

 

 —

 

 

1,369 

Other assets

 

 

31,965 

 

 

22,355 

Total assets

 

$

1,187,056 

 

$

1,199,229 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

20,949 

 

$

16,283 

Deferred income taxes

 

 

91,199 

 

 

86,685 

Notes payable

 

 

761,230 

 

 

787,614 

Maintenance reserves

 

 

73,298 

 

 

77,335 

Security deposits

 

 

19,899 

 

 

15,158 

Unearned lease revenue

 

 

3,046 

 

 

3,549 

Total liabilities

 

 

969,621 

 

 

986,624 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

Common stock ($0.01 par value, 20,000,000 shares authorized; 8,239,295 and 8,399,739 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively)

 

 

82 

 

 

84 

Paid-in capital in excess of par

 

 

42,284 

 

 

44,741 

Retained earnings

 

 

174,980 

 

 

167,455 

Accumulated other comprehensive income, net of income tax expense of $38 and $174 at September 30, 2014 and December 31, 2013, respectively

 

 

89 

 

 

325 

Total shareholders’ equity

 

 

217,435 

 

 

212,605 

Total liabilities and shareholders’ equity

 

$

1,187,056 

 

$

1,199,229 

 

See accompanying notes to the unaudited consolidated financial statements.

 

3


 

Table of Contents

WILLIS LEASE FINANCE CORPORATION

AND SUBSIDIARIES

Consolidated Statements of Income

(In thousands, except per share data, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

    

2014

    

2013

    

2014

    

2013

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

Lease rent revenue

 

$

25,165 

 

$

25,779 

 

$

76,865 

 

$

75,016 

Maintenance reserve revenue

 

 

13,066 

 

 

8,891 

 

 

41,657 

 

 

29,908 

Spare parts sales

 

 

1,854 

 

 

 —

 

 

2,470 

 

 

 —

Gain on sale of leased equipment

 

 

1,891 

 

 

2,022 

 

 

3,713 

 

 

3,556 

Other revenue

 

 

769 

 

 

1,260 

 

 

3,800 

 

 

2,729 

Total revenue

 

 

42,745 

 

 

37,952 

 

 

128,505 

 

 

111,209 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

16,714 

 

 

15,762 

 

 

48,159 

 

 

43,563 

Cost of spare parts sales

 

 

1,444 

 

 

 —

 

 

1,953 

 

 

 —

Write-down of equipment

 

 

450 

 

 

4,283 

 

 

2,928 

 

 

6,268 

General and administrative

 

 

9,107 

 

 

6,792 

 

 

28,055 

 

 

24,265 

Technical expense

 

 

3,855 

 

 

4,533 

 

 

7,743 

 

 

10,423 

Net finance costs

 

 

9,181 

 

 

9,905 

 

 

27,935 

 

 

28,984 

Total expenses

 

 

40,751 

 

 

41,275 

 

 

116,773 

 

 

113,503 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) from operations

 

 

1,994 

 

 

(3,323)

 

 

11,732 

 

 

(2,294)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) from joint ventures

 

 

269 

 

 

(289)

 

 

819 

 

 

3,186 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

2,263 

 

 

(3,612)

 

 

12,551 

 

 

892 

Income tax (expense) benefit

 

 

(1,284)

 

 

1,383 

 

 

(5,026)

 

 

8,181 

Net income (loss)

 

$

979 

 

$

(2,229)

 

$

7,525 

 

$

9,073 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share:

 

$

0.12 

 

$

(0.27)

 

$

0.95 

 

$

1.12 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per common share:

 

$

0.12 

 

$

(0.27)

 

$

0.92 

 

$

1.09 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding

 

 

7,938 

 

 

8,126 

 

 

7,943 

 

 

8,091 

Diluted average common shares outstanding

 

 

8,123 

 

 

8,329 

 

 

8,163 

 

 

8,332 

 

See accompanying notes to the unaudited consolidated financial statements.

4


 

Table of Contents

WILLIS LEASE FINANCE CORPORATION

AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

    

2014

    

2013

    

2014

    

2013

Net income (loss)

 

$

979 

 

$

(2,229)

 

$

7,525 

 

$

9,073 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss on derivative instruments

 

 

-

 

 

(8)

 

 

-

 

 

(56)

Reclassification adjustment for (gains) losses included in net income

 

 

(122)

 

 

390 

 

 

(371)

 

 

1,149 

Net gain (loss) recognized in other comprehensive income

 

 

(122)

 

 

382 

 

 

(371)

 

 

1,093 

Tax benefit (expense) related to items of other comprehensive income

 

 

45 

 

 

(140)

 

 

135 

 

 

(401)

Other comprehensive income (loss)

 

 

(77)

 

 

242 

 

 

(236)

 

 

692 

Total comprehensive income (loss)

 

$

902 

 

$

(1,987)

 

$

7,289 

 

$

9,765 

 

See accompanying notes to the unaudited consolidated financial statements.

5


 

Table of Contents

WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Consolidated Statements of Shareholders’ Equity

Nine Months Ended September 30, 2014 and 2013

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Issued and

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Outstanding

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

Shares of

 

 

 

 

Paid-in

 

Other

 

 

 

 

Total

 

 

Common

 

Common

 

Capital in

 

Comprehensive

 

Retained

 

Shareholders’

 

 

Stock

 

Stock

 

Excess of par

 

Income/(Loss)

 

Earnings

 

Equity

Balances at December 31, 2012

 

8,716 

 

$

87 

 

$

47,785 

 

$

(538)

 

$

151,829 

 

$

199,163 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

9,073 

 

 

9,073 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain from derivative instruments, net of tax expense of $401

 

 —

 

 

 —

 

 

 —

 

 

692 

 

 

 —

 

 

692 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares repurchased

 

(354)

 

 

(3)

 

 

(5,255)

 

 

 —

 

 

 —

 

 

(5,258)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued under stock compensation plans

 

182 

 

 

 

 

584 

 

 

 —

 

 

 —

 

 

586 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cancellation of restricted stock in satisfaction of withholding tax

 

(51)

 

 

(1)

 

 

(737)

 

 

 —

 

 

 —

 

 

(738)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation, net of forfeitures

 

 —

 

 

 —

 

 

2,573 

 

 

 —

 

 

 —

 

 

2,573 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at September 30, 2013

 

8,493 

 

$

85 

 

$

44,950 

 

$

154 

 

$

160,902 

 

$

206,091 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2013

 

8,400 

 

$

84 

 

$

44,741 

 

$

325 

 

$

167,455 

 

$

212,605 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

7,525 

 

 

7,525 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss from derivative instruments, net of tax benefit of $135

 

 —

 

 

 —

 

 

 —

 

 

(236)

 

 

 —

 

 

(236)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares repurchased

 

(187)

 

 

(2)

 

 

(4,005)

 

 

 —

 

 

 —

 

 

(4,007)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued under stock compensation plans

 

92 

 

 

 

 

409 

 

 

 —

 

 

 —

 

 

410 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cancellation of restricted stock in satisfaction of withholding tax

 

(66)

 

 

(1)

 

 

(1,308)

 

 

 —

 

 

 —

 

 

(1,309)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation, net of forfeitures

 

 —

 

 

 —

 

 

2,447 

 

 

 —

 

 

 —

 

 

2,447 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at September 30, 2014

 

8,239 

 

$

82 

 

$

42,284 

 

$

89 

 

$

174,980 

 

$

217,435 

 

See accompanying notes to the unaudited consolidated financial statements.

 

 

6


 

Table of Contents

WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

    

2014

    

2013

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

7,525 

 

$

9,073 

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

 

 

 

 

 

 

Depreciation and amortization expense

 

 

48,159 

 

 

43,563 

Write-down of equipment

 

 

2,928 

 

 

6,268 

Stock-based compensation expenses

 

 

2,447 

 

 

2,573 

Amortization of deferred costs

 

 

3,207 

 

 

3,068 

Amortization of interest rate derivative cost

 

 

(371)

 

 

(297)

Allowances and provisions

 

 

(18)

 

 

(553)

Gain on sale of leased equipment

 

 

(3,713)

 

 

(3,556)

Income from joint ventures

 

 

(819)

 

 

(3,186)

Gain on insurance settlement

 

 

 —

 

 

(351)

Deferred income taxes

 

 

4,649 

 

 

(8,181)

Changes in assets and liabilities:

 

 

 

 

 

 

Receivables

 

 

1,772 

 

 

8,620 

Spare parts inventory

 

 

(9,487)

 

 

 —

Other assets

 

 

(7,877)

 

 

(1,517)

Accounts payable and accrued expenses

 

 

5,331 

 

 

(1,225)

Restricted cash

 

 

(2,688)

 

 

(7,127)

Maintenance reserves

 

 

(4,037)

 

 

13,266 

Security deposits

 

 

188 

 

 

(492)

Unearned lease revenue

 

 

(503)

 

 

(874)

Net cash provided by operating activities

 

 

46,693 

 

 

59,072 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

Proceeds from sale of equipment (net of selling expenses)

 

 

31,116 

 

 

28,482 

Restricted cash for investing activities

 

 

6,366 

 

 

(6,285)

Capital contribution to joint ventures

 

 

(2,623)

 

 

(6,145)

Dividends received from joint ventures

 

 

500 

 

 

 —

Investment in joint venture, net of cash acquired

 

 

 —

 

 

2,020 

Purchase of equipment held for operating lease

 

 

(38,552)

 

 

(93,936)

Purchase of property, equipment and furnishings

 

 

(13,784)

 

 

(441)

Net cash used in investing activities

 

 

(16,977)

 

 

(76,305)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from issuance of notes payable

 

 

34,395 

 

 

72,000 

Debt issuance cost

 

 

(4,939)

 

 

(591)

Interest bearing security deposits

 

 

4,553 

 

 

6,071 

Proceeds from shares issued under stock compensation plans

 

 

410 

 

 

586 

Cancellation of restricted stock units in satisfaction of withholding tax

 

 

(1,309)

 

 

(738)

Repurchase of common stock

 

 

(4,007)

 

 

(5,258)

Principal payments on notes payable

 

 

(60,779)

 

 

(56,188)

Net cash provided by (used in) financing activities

 

 

(31,676)

 

 

15,882 

Decrease in cash and cash equivalents

 

 

(1,960)

 

 

(1,351)

Cash and cash equivalents at beginning of period

 

 

12,801 

 

 

5,379 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

10,841 

 

$

4,028 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

Net cash paid for:

 

 

 

 

 

 

Interest

 

$

25,120 

 

$

25,607 

Income Taxes

 

$

129 

 

$

16 

 

 

 

 

 

 

 

Supplemental disclosures of non-cash investing activities:

 

 

 

 

 

 

During the nine months ended September 30, 2014, and 2013, a liability of $416 and $503, respectively, was incurred but not paid in connection with our purchase of aircraft and engines.

 

 

 

 

 

 

During the nine months ended September 30, 2014 and 2013, engines and equipment totaling $0 and $4,900, respectively, were transferred from Held for Operating Lease to Held for Sale but not settled.

 

 

 

 

 

 

 

See accompanying notes to the unaudited consolidated financial statements.

7


 

Table of Contents

 

Notes to Unaudited Consolidated Financial Statements

 

1.  Summary of Significant Accounting Policies

 

(a) Basis of Presentation: Our unaudited consolidated financial statements include the accounts of Willis Lease Finance Corporation and its subsidiaries (“we” or the “Company”) and have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission for reporting on Form 10-Q. Pursuant to such rules and regulations, certain information and note disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. The accompanying unaudited interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto, together with Management’s Discussion and Analysis of Financial Condition and Results of Operations, contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2013.

 

In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting of only normal and recurring adjustments) necessary to present fairly our financial position as of September 30, 2014 and December 31, 2013, and the results of our operations for the three and nine months ended September 30, 2014 and 2013, and our cash flows for the nine months ended September 30, 2014 and 2013. The results of operations and cash flows for the period ended September 30, 2014 are not necessarily indicative of the results of operations or cash flows which may be reported for the remainder of 2014.

 

(b) Fair Value Measurements:

 

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs, to the extent possible. The standard describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value which are the following:

 

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.

 

Assets and Liabilities Measured and Recorded at Fair Value on a Recurring Basis

 

As of September 30, 2014 and December 31, 2013, we held no interest rate swaps. As of September 30, 2013, we measured the fair value of our interest rate swaps 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 at September 30, 2013 used creditworthiness inputs that corroborate observable market data evaluating the Company’s and counterparties’ risk of non-performance. The interest rate swap agreements as of September 30, 2013 had a net liability fair value of $0.3 million. For the nine months ended September 30, 2014 and September 30, 2013, ($0.4 million) and $1.1 million, respectively, were realized as net finance costs on the Consolidated Statements of Income.

 

8


 

Table of Contents

Assets Measured and Recorded at Fair Value on a Nonrecurring Basis

 

We determine the 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 following table shows by level, within the fair value hierarchy, the Company’s assets measured at fair value on a nonrecurring basis as of September 30, 2014 and 2013, and the gains (losses) recorded during the nine months ended September 30, 2014 and 2013 on those assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets at Fair Value

 

Total Losses

 

 

September 30, 2014

 

September 30, 2013

 

Nine Months Ended September 30,

 

   

Total

   

Level 1

   

Level 2

   

Level 3

   

Total

   

Level 1

   

Level 2

   

Level 3

   

2014

   

2013

 

 

(in thousands)

 

(in thousands)

Equipment held for sale

 

$

20,795 

 

$

 —

 

$

13,666 

 

$

7,129 

 

$

31,506 

 

$

 —

 

$

29,839 

 

$

1,667 

 

$

(2,928)

 

$

(6,268)

Total

 

$

20,795 

 

$

 —

 

$

13,666 

 

$

7,129 

 

$

31,506 

 

$

 —

 

$

29,839 

 

$

1,667 

 

$

(2,928)

 

$

(6,268)

 

At September 30, 2014, the Company used Level 2 inputs and, due to a portion of the valuations requiring management judgment due to the absence of quoted market prices, Level 3 inputs to measure the fair value of certain assets that were held as inventory not consigned to third parties. The fair values of the assets categorized as Level 3 were based on management’s estimate considering projected future sales proceeds at September 30, 2014 and September 30, 2013. An impairment charge is recorded when the carrying value of the asset exceeds its fair value.

 

An asset write-down of $2.5 million was recorded in the nine months ended September 30, 2014 based on a comparison of the asset net book values with the net proceeds expected from part sales.    An additional asset write-down of $0.4 million was recorded in the nine months ended September 30, 2014, based upon a comparison of the asset net book values with the revised net proceeds expected from part sales arising from consignment of the parts.  An asset write-down of $3.5 million was recorded in the nine months ended September 30, 2013 based on a comparison of the asset net book values with the proceeds expected from the sale of engines. An additional asset write-down of $2.8 million was recorded in the nine months ended September 30, 2013, based upon a comparison of the asset net book values with the revised net proceeds expected from part sales arising from consignment of the parts.

 

 

(c) Recent Accounting Pronouncements:

 

In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2014-09, Revenue from Contracts with Customers, which supersedes most of the current revenue recognition requirements.  The core principle of the new guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. New disclosures about the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers are also required. This guidance is effective for the Company in the first quarter of 2017 and early application is not permitted. Entities must adopt the new guidance using one of two retrospective application methods. We are currently evaluating the standard to determine the impact of its adoption on the Consolidated Financial Statements.

 

In July 2013, the FASB issued ASU 2013-11, “Income Taxes - Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists” which is part of Accounting Standards Codification (“ASC”) 740: Income Taxes. The new guidance requires an entity to present an

9


 

Table of Contents

unrecognized tax benefit and an NOL carryforward, a similar tax loss, or a tax credit carryforward on a net basis as part of a deferred tax asset, unless the unrecognized tax benefit is not available to reduce the deferred tax asset component or would not be utilized for that purpose, then a liability would be recognized. We adopted this ASU as of January 1, 2014.  The adoption of this ASU did not have a material impact on our Consolidated Financial Statements.

 

2.  Management Estimates

 

These consolidated financial statements have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States.

 

The preparation of consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, we evaluate our estimates, including those related to residual values, estimated asset lives, impairments and bad debts. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

 

Management believes that the accounting policies on revenue recognition, maintenance reserves and expenditures, useful life of equipment, asset residual values, asset impairment and allowance for doubtful accounts are critical to the results of operations.

 

If the useful lives or residual values are lower than those estimated by us, a loss may be realized upon sale of the asset. Significant management judgment is required in the forecasting of future operating results, which are used in the preparation of projected undiscounted cash-flows and should different conditions prevail, material impairment write-downs may occur.

 

3.  Commitments, Contingencies, Guarantees and Indemnities

 

Our principal offices are located in Novato, California. We occupy space in Novato under a lease that covers approximately 20,534 square feet of office space and expires September 30, 2018. The remaining lease rental commitment is approximately $2.1 million. Equipment leasing, financing, sales and general administrative activities are conducted from the Novato location. We sub-lease office and warehouse space for our operations in San Diego, California. This lease expires October 31, 2015, and the remaining lease commitment is approximately $0.2 million. We lease office and warehouse space in Shanghai, China. The office lease expires December 31, 2014 and the warehouse lease expires July 31, 2017 and the remaining lease commitments are approximately $16,000 and $20,000, respectively. We lease office space in London, United Kingdom. The lease expires December 21, 2015 and the remaining lease commitment is approximately $93,000. We lease office space in Blagnac, France. The lease expires December 31, 2014 and the remaining lease commitment is approximately $5,000. We lease office space in Dublin, Ireland. The lease expires May 15, 2017 and the remaining lease commitment is approximately $31,000.  We lease office space in Singapore. The lease expires October  31, 2015 and the remaining lease commitment is approximately $119,000.  We lease office and warehouse space in Boynton Beach, Florida. The lease expires October 29, 2019 and the remaining lease commitment is approximately $1.2 million.

 

We have made  a purchase commitment to secure the purchase of an engine and related equipment for a gross purchase price of $9.5 million, for delivery in 2015

 

4.  Investments

 

On May 25, 2011, we 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.

10


 

Table of Contents

The initial capital contribution by the Company for its investment in WMES was $8.0 million. The Company provided the initial lease portfolio by transferring 7 engines to the joint venture in June 2011. In addition, the Company made $1.0 million, $5.6 million and $11.2 million capital contributions to WMES in the years ended December 31, 2011, 2012 and 2013, respectively, for the purchase of 17 engines from third parties, increasing the number of engines in the lease portfolio to 26. The Company made $2.6  million capital contributions to WMES and received $0.5 million in return of capital distributions from WMES in the nine months ended September 30, 2014. The $28.4 million of capital contributions has been partially offset by $3.6 million, representing 50% of the $7.2 million gain related to the sale by the Company of the 7 engines to WMES. The net investment of $24.8 million has been reduced by $0.5 million in distributions and increased further to $26.4 million as a result of the Company’s share of WMES reported earnings to date.

 

Our investment in the joint venture is $26.4 million and $23.5 million as of September 30, 2014 and December 31, 2013, respectively.

 

 

 

 

 

 

Nine Months Ended September 30, 2014

    

(in thousands)

 

 

 

 

Investment in WMES joint venture as of December 31, 2013

 

$

23,485 

Capital contribution

 

 

2,623 

Earnings from joint venture

 

 

819 

Distribution

 

 

(500)

Investment in WMES joint venture as of September 30, 2014

 

$

26,427 

 

On June 3, 2014 we entered into an agreement with China Aviation Supplies Import & Export Corporation Limited (“CASC”) to participate in a joint venture named CASC Willis Engine Lease Company Limited (“CASC Willis”), a new joint venture based in Shanghai, China. Each partner holds a fifty percent interest in the joint venture. During October 2014, the Company made a $15.0 million initial capital contribution for its investment in CASC Willis.  The new company will acquire and lease jet engines to Chinese airlines and will concentrate on meeting the fast growing demand for leased commercial aircraft engines and aviation assets in the People’s Republic of China.

 

 

 

5.  Long Term Debt

 

At September 30, 2014, notes payable consists of loans totaling $761.2 million, payable over periods of approximately 2.7 to 8 years with interest rates varying between approximately 2.4% and 5.5%.

 

At September 30, 2014, we had a revolving credit facility to finance the acquisition of aircraft engines for lease as well as for general working capital purposes. On June 4, 2014, we entered into a Second Amended and Restated Credit Agreement which increased this revolving credit facility to $700.0 million from $450.0 million and extended the maturity date by five years to June 2019. Debt issuance costs totaling $4.9 million were incurred related to the new facility. As of September 30, 2014 and December 31, 2013, $357.0 million and $88.0 million was available under this facility, respectively. On a quarterly basis, the interest rate is adjusted based on the Company’s leverage ratio, as calculated under the terms of the revolving credit facility.  Based on the Company’s leverage ratio of 3.75 at June 30, 2014, the interest rate on this facility is one-month LIBOR plus 2.50% as of September 30, 2014. Under the revolving credit facility, all subsidiaries except WEST II and WOLF jointly and severally guarantee payment and performance of the terms of the loan agreement. The guarantee would be triggered by a default under the agreement.

 

On September 17, 2012, we closed an asset-backed securitization (“ABS”) through a newly-created, bankruptcy-remote, Delaware statutory trust, Willis Engine Securitization Trust II, or “WEST II”, of which the Company is the sole beneficiary. WEST II issued and sold $390 million aggregate principal amount of Class 2012-A Term Notes (the “Notes”) and received $384.9 million in net proceeds. We used these funds, net of transaction expenses and swap termination costs, in combination with our revolving credit facility to pay off the prior WEST

11


 

Table of Contents

notes totaling $435.9 million.  At closing, 22 engines were pledged as collateral from WEST to the Company’s revolving credit facility, which provided the remaining funds to pay off the WEST notes.

 

The assets and liabilities of WEST II will remain on the Company’s balance sheet. The current portfolio of 71 commercial jet aircraft engines and leases thereof secures the obligations of WEST II under the ABS. The Notes have no fixed amortization and are payable solely from revenue received by WEST II from the engines and the engine leases, after payment of certain expenses of WEST II. The Notes bear interest at a fixed rate of 5.50% per annum. The Notes may be accelerated upon the occurrence of certain events, including the failure to pay interest for five business days after the due date thereof. The Notes are expected to be paid 10 years from the issuance date by September 17, 2022. The legal final maturity of the Notes is September 15, 2037.

 

In connection with the transactions described above, effective September 17, 2012, the Company entered into a Servicing Agreement and Administrative Agency Agreement with WEST II to provide certain engine, lease management and reporting functions for WEST II in return for fees based on a percentage of collected lease revenues and asset sales.  Because WEST II is consolidated for financial statement reporting purposes, all fees eliminate upon consolidation.

 

At September 30, 2014 and December 31, 2013, $356.9 million and $370.6 million of WEST II term notes were outstanding, respectively.  The assets of WEST II are not available to satisfy our obligations or any of our affiliates other than the obligations specific to WEST II. WEST II is consolidated for financial statement presentation purposes. WEST II’s ability to make distributions and pay dividends to the Company is subject to the prior payments of its debt and other obligations and WEST II’s maintenance of adequate reserves and capital. Under WEST II, cash is collected in a restricted account, which is used to service the debt and any remaining amounts, after debt service and defined expenses, are distributed to the Company. Additionally, a portion of maintenance reserve payments and all lease security deposits are accumulated in restricted accounts and are available to fund future maintenance events and to secure lease payments, respectively. Cash from maintenance reserve payments are held in the restricted cash account equal to the maintenance obligations projected for the subsequent six months, and are subject to a minimum balance of $9.0 million.

 

On September 18, 2013, we completed the acquisition of the fifty percent membership interest held by the other joint venture partner in WOLF, with the transaction being accounted for as an asset acquisition. As a result of the transaction, we now own one hundred percent of WOLF and it is consolidated for financial statement presentation purposes. The WOLF assets and liabilities and the results of operations have been included in the accompanying consolidated financial statements as of the acquisition date, September 18, 2013. Two term notes with an original principal amount of $36.0 million, with a current balance outstanding of $25.6 million as of September 30, 2014, are included in Notes payable. The two term notes are non-recourse to the Company, have a maturity date of May 28, 2017 and interest is payable at one-month LIBOR plus 4.0%.

 

The assets of WOLF are not available to satisfy our obligations or those of our affiliates other than the obligations specific to WOLF. WOLF’s ability to make distributions to the Company is subject to the prior payments of all of its debt and other obligations. Under WOLF, cash related to parts sales and leasing of engine assets is collected in a restricted account and used to pay certain operating expenses, service the debt, and upon full debt repayment are distributed to the Company.

 

On July 16, 2014, we closed on a loan for a ten year term totaling $13.4 million. Interest is payable at a fixed rate of 2.83% for the initial five years of the loan and principal and interest is paid monthly. The loan provided 100% of the funding for the purchase of a corporate aircraft.  The balance outstanding on this loan is $13.2 million as of September 30, 2014.

 

On January 10, 2014, we extended the term of an existing loan that was scheduled to mature on January 11, 2014. The loan has a term of 4 years with a maturity date of January 11, 2018. Interest is payable at one-month LIBOR plus 2.25% and principal and interest is paid quarterly. The loan is secured by three engines. The balance

12


 

Table of Contents

outstanding on this loan is $14.8 million and $15.8 million as of September 30, 2014 and December 31, 2013, respectively.

 

On September 28, 2012, we closed on a loan for a five year term totaling $8.7 million. Interest is payable at a fixed rate of 5.50% and principal and interest is paid quarterly. The loan is secured by one engine. The funds were used to purchase the engine secured under the loan. The balance outstanding on this loan is $7.8 million and $8.2 million as of September 30, 2014 and December 31, 2013, respectively.

 

At September 30, 2014 and 2013, one-month LIBOR was 0.15% and 0.18%, respectively.

 

The following is a summary of the aggregate maturities of notes payable at September 30, 2014:

 

 

 

 

 

 

Year

    

(in thousands)

2014

 

$

8,711 

2015

 

 

35,495 

2016

 

 

28,809 

2017

 

 

38,568 

2018

 

 

35,099 

Thereafter

 

 

614,548 

 

 

$

761,230 

 

 

 

6.  Derivative Instruments

 

We periodically hold interest rate derivative instruments to mitigate exposure to changes in interest rates, in particular one-month LIBOR, with $383.4 million and $392.0 million of our borrowings at September 30, 2014 and December 31, 2013, respectively, at variable rates. As a matter of policy, we do not use derivatives for speculative purposes. We currently have no interest rate swap agreements in place. During 2013 we were a party to one interest rate swap agreement with a notional outstanding amount of $100.0 million with a fixed rate of 2.10%. The swap agreement expired in November 2013.  The remaining effective portion of these hedges at the swap expiration date is being amortized into earnings over the term of the underlying borrowings.  We recorded a ($0.4 million)  benefit and $1.1 million expense to net finance costs during the nine month periods ended September 30, 2014 and September 30, 2013 respectively.

 

The Company estimates the fair value of derivative instruments using a discounted cash flow technique and uses creditworthiness inputs that can be corroborated by observable market data evaluating the Company’s and counterparties’ 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. We apply hedge accounting and account for the change in fair value of our cash flow hedges through other comprehensive income for all derivative instruments.

 

13


 

Table of Contents

Earnings Effects of Derivative Instruments on the Consolidated Statements of Income

 

The following table provides information about the income effects of our cash flow hedging relationships for the three months ended September 30, 2014 and 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount of (Gain) Loss Recognized

 

 

 

 

on Derivatives in the

 

 

 

 

Statements of Income

 

 

Location of (Gain) Loss

 

Three Months Ended

 

Nine Months Ended

Derivatives in Cash Flow

 

Recognized on Derivatives in the

 

September 30,

 

September 30,

Hedging Relationships

    

Statements of Income

    

2014

    

2013

    

2014

    

2013

 

 

 

 

(in thousands)

Interest rate contracts

 

Interest expense

 

$

(122)

 

$

390 

 

$

(371)

 

$

1,149 

Total

 

 

 

$

(122)

 

$

390 

 

$

(371)

 

$

1,149 

 

Our derivatives are designated in a cash flow hedging relationship with the effective portion of the change in fair value of the derivative reported in the cash flow hedges subaccount of accumulated other comprehensive income.

 

Effect of Derivative Instruments on Cash Flow Hedging

 

The following tables provide additional information about the financial statement effects related to our cash flow hedges for the three and nine months ended September 30, 2014 and 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount of Gain (Loss) Reclassified

 

 

 

 

 

 

from

 

 

Amount of Gain Recognized in OCI on

 

 

 

Accumulated OCI into

 

 

Derivatives

 

Location of Gain (Loss)

 

Income

 

 

(Effective Portion)

 

Reclassified

 

(Effective Portion)

 

 

Three Months Ended

 

from Accumulated OCI into

 

Three Months Ended

Derivatives in Cash Flow

 

September 30,

 

Income

 

September 30,

Hedging Relationships

    

2014

    

2013

    

(Effective Portion)

    

2014

    

2013

 

 

(in thousands)

 

 

 

(in thousands)

Interest rate contracts*

 

$

 —

 

$

(480)

 

Interest expense

 

$

122 

 

$

(390)

Total

 

$

 —

 

$

(480)

 

Total

 

$

122 

 

$

(390)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount of Gain (Loss) Reclassified

 

 

 

 

 

 

from

 

 

Amount of Gain Recognized in OCI on

 

 

 

Accumulated OCI into

 

 

Derivatives

 

Location of Gain (Loss)

 

Income

 

 

(Effective Portion)

 

Reclassified

 

(Effective Portion)

 

 

Nine Months Ended

 

from Accumulated OCI into

 

Nine Months Ended

Derivatives in Cash Flow

 

September 30,

 

Income

 

September 30,

Hedging Relationships

    

2014

    

2013

    

(Effective Portion)

    

2014

    

2013

 

 

(in thousands)

 

 

 

(in thousands)

Interest rate contracts**

 

$

 —

 

$

(1,389)

 

Interest expense

 

$

371 

 

$

(1,149)

Total

 

$

 —

 

$

(1,389)

 

Total

 

$

371 

 

$

(1,149)

 


*      These amounts are shown net of $0 and $0.5 million of other comprehensive income reclassified to the income statement during the three months ended September 30, 2014 and 2013, respectively.

 

14


 

Table of Contents

**    These amounts are shown net of $0 and $1.4 million of other comprehensive income reclassified to the income statement during the nine months ended September 30, 2014 and 2013, respectively.

 

We hold interest rate derivative instruments from time to time to mitigate exposure to changes in interest rates, in particular one-month LIBOR, with $383.4 million of our borrowings at September 30, 2014 at variable rates. The last of our interest rate derivatives terminated on November 25, 2013, at which time the liabilities under derivative instruments decreased to nil.  

 

The change in fair value on a derivative instrument designated as a cash flow hedge is reported as a component of accumulated 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.

 

As of September 30, 2014, we held $127,000 in accumulated other comprehensive income related to a previously held derivative instrument designated as a cash flow hedge. This amount is being reclassified into interest expense through December 2014, the remaining term of the associated debt. For the quarter ended September 30, 2014 and September 30, 2013, interest expense was reduced (increased) by $122,000 and ($390,000) respectively, as a result of this reclassification out of a accumulated comprehensive income.

 

Counterparty Credit Risk

 

The Company evaluates the creditworthiness of the counterparties under its hedging agreements. The swap counterparty for the interest rate swap in place during the first eleven months of 2013 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 had not required the counterparty to provide collateral or other security to the Company.

 

7.  Stock-Based Compensation Plans

 

Our 2007 Stock Incentive Plan (the 2007 Plan) was adopted on May 24, 2007. Under this 2007 Plan, a total of 2,000,000 shares are authorized for stock based compensation in the form of either restricted stock or stock options. There have been 1,802,404 shares of restricted stock awarded to date. The fair value of the restricted

15


 

Table of Contents

stock awards equaled the stock price at the date of grants. The following table summarizes restricted stock activity during the years ended December 31, 2012, December 31, 2013 and the nine months ended September 30, 2014:

 

 

 

 

 

 

    

Shares

Restricted stock at December 31, 2011

 

651,294 

Granted in 2012 (vesting over 4 years)

 

283,000 

Granted in 2012 (vesting on first anniversary from date of issuance)

 

28,040 

Cancelled in 2012

 

(8,988)

Vested in 2012

 

(270,692)

Restricted stock at December 31, 2012

 

682,654 

Granted in 2013 (vesting over 4 years)

 

130,000 

Granted in 2013 (vesting on first anniversary from date of issuance)

 

21,408 

Cancelled in 2013

 

(60,110)

Vested in 2013

 

(258,822)

Restricted stock at December 31, 2013

 

515,130 

Granted in 2014 (vesting over 4 years)

 

8,000 

Granted in 2014 (vesting on first anniversary from date of issuance)

 

50,208 

Cancelled in 2014

 

(5,750)

Vested in 2014

 

(192,982)

Restricted stock at September 30, 2014

 

374,606 

 

All cancelled shares have reverted to the share reserve and are available for issuance at a later date, in accordance with the 2007 Plan.

 

Our accounting policy is to recognize the associated expense of such awards on a straight-line basis over the vesting period. Approximately $2.4 million and $2.5 million in stock compensation expense was recorded in the nine-month periods ended September 30, 2014 and September 30, 2013, respectively.  The stock compensation expense related to the restricted stock awards will be recognized over the average remaining vesting period of 1.6 years and totals $3.8 million at September 30, 2014 compared to 2.3 years and totaling $6.7 million at September 30, 2013.

 

At September 30, 2014, the intrinsic value of unvested restricted stock awards issued through September 30, 2014 is $7.7 million. At September 30, 2013, the intrinsic value of unvested restricted stock awards issued through September 30, 2013 was $9.9 million. The 2007 Plan terminates on May 24, 2017.

 

In the nine months ended September 30, 2014, 26,437 options under the 1996 Stock Options/Stock Issuance Plan (the 1996 Plan) were exercised. As of September 30, 2014, there are 49,000 stock options remaining under the 1996 Plan which have an intrinsic value of $0.6 million. In the nine months ended September 30, 2013, 44,991 options under the 1996 Stock Options/Stock Issuance Plan (the 1996 Plan) were exercised and 6,500 options were canceled.

 

8.  Income Taxes

 

Income tax expense (benefit) for the nine months ended September 30, 2014 and 2013 was $5.0 million and ($8.2 million), respectively. The effective tax rate for the nine months ended September 30, 2014 and 2013 was 40.0% and 43.6%, respectively. The effective rate for the nine months ended September 30, 2013 differs from the U.S. federal statutory rate primarily due to an income tax benefit of $8.6 million related to an extraterritorial income (“ETI”) adjustment recorded in the year ago period for certain of our engines. We recognized this income

16


 

Table of Contents

tax benefit in the year ago period resulting from adjustments made to the tax basis of certain of our engines due to a decision in a recent court case on behalf of another company in which our circumstances are similar. The Company records tax expense or benefit for unusual or infrequent items discretely in the period in which they occur.  Our 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.

 

9.  Fair Value of Financial Instruments

 

The carrying amount reported in the consolidated balance sheets for cash and cash equivalents, restricted cash, operating lease related receivable and accounts payable approximates fair value because of the immediate or short-term maturity of these financial instruments.

 

The carrying amount of the Company’s outstanding balance on its Notes Payable as of September 30, 2014 and December 31, 2013 was estimated to have a fair value of approximately $766.8 million and $798.8 million, respectively, based on the fair value of estimated future payments calculated using the prevailing interest rates at each period end. There have been no changes in our valuation technique during the nine months ended September 30, 2014. The fair value of the Company’s notes payable at September 30, 2014 would be categorized as Level 3 of the fair value hierarchy. The carrying value of the Company’s outstanding balance on its notes payable was $761.2 million as of September 30, 2014 and $787.6 million as of December 31, 2013.

 

10. Operating Segments

 

The Company operates in two business 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 (ii) Spare Parts Sales which involves the purchase and resale of after-market engine and airframe parts, whole engines, engine modules and portable aircraft components and leasing of engines destined for disassembly and sale of parts.

 

The Company evaluates the performance of each of the segments based on profit or loss after general and administrative expenses and inter-company allocation of interest expense. While the Company believes there are synergies between the two business segments, the segments are managed separately because each requires different business strategies.

 

17


 

Table of Contents

The following tables present a summary of the operating segments (amounts in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Leasing and 

    

 

 

    

 

    

 

 

For the three months ended September 30, 2014

 

Related Operations

 

Spare Parts Sales

 

Eliminations (1)

 

Total

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Lease rent revenue

 

$

25,165 

 

$

 —

 

$

 —

 

$

25,165 

Maintenance reserve revenue

 

 

13,066 

 

 

 —

 

 

 —

 

 

13,066 

Spare parts sales

 

 

 —

 

 

1,854 

 

 

 —

 

 

1,854 

Gain on sale of leased equipment

 

 

1,891 

 

 

 —

 

 

 —

 

 

1,891 

Other revenue

 

 

673 

 

 

862 

 

 

(766)

 

 

769 

Total revenue

 

 

40,795 

 

 

2,716 

 

 

(766)

 

 

42,745 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

16,643 

 

 

71 

 

 

 —

 

 

16,714 

Cost of spare parts sales

 

 

 —

 

 

1,444 

 

 

 —

 

 

1,444 

General and administrative

 

 

8,405 

 

 

702 

 

 

 —

 

 

9,107 

Net finance costs

 

 

9,111 

 

 

70 

 

 

 —

 

 

9,181 

Other expense

 

 

4,305 

 

 

 —

 

 

 —

 

 

4,305 

Total expenses

 

 

38,464 

 

 

2,287 

 

 

 —

 

 

40,751 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

$

2,331 

 

$

429 

 

$

(766)

 

$

1,994 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Represents revenue generated between our

       operating segments

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Leasing and 

    

 

 

    

 

    

 

 

For the nine months ended September 30, 2014

 

Related Operations

 

Spare Parts Sales

 

Eliminations (1)

 

Total

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Lease rent revenue

 

$

76,865 

 

$

 —

 

$

 —

 

$

76,865 

Maintenance reserve revenue

 

 

41,657 

 

 

 —

 

 

 —

 

 

41,657 

Spare parts sales

 

 

 —

 

 

2,470 

 

 

 —

 

 

2,470 

Gain on sale of leased equipment

 

 

3,713 

 

 

 —

 

 

 —

 

 

3,713 

Other revenue

 

 

2,908 

 

 

2,295 

 

 

(1,403)

 

 

3,800 

Total revenue

 

 

125,143 

 

 

4,765 

 

 

(1,403)

 

 

128,505 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

47,943 

 

 

216 

 

 

 —

 

 

48,159 

Cost of spare parts sales

 

 

 —

 

 

1,953 

 

 

 —

 

 

1,953 

General and administrative

 

 

26,072 

 

 

1,983 

 

 

 —

 

 

28,055 

Net finance costs

 

 

27,807 

 

 

128 

 

 

 —

 

 

27,935 

Other expense

 

 

10,671 

 

 

 —

 

 

 —

 

 

10,671 

Total expenses

 

 

112,493 

 

 

4,280 

 

 

 —

 

 

116,773 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from operations

 

$

12,650 

 

$

485 

 

$

(1,403)

 

$

11,732 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets as of September 30, 2014

 

$

1,170,847 

 

$

16,209 

 

$

 —

 

$

1,187,056 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets as of December 31, 2013

 

$

1,194,800 

 

$

4,429 

 

$

 —

 

$

1,199,229 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Represents revenue generated between our

       operating segments

 

 

 

 

 

 

 

 

 

 

 

 

 

The Spare Parts Sales segment began operation during the fourth quarter of 2013.  No activity occurred in this segment during the nine months ended September 30, 2013.

18


 

Table of Contents

 

11. Subsequent Events

 

Management has reviewed and evaluated subsequent events through the date that the financial statements were issued.

 

 

 

Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Overview

 

Our core business is acquiring and leasing, primarily pursuant to operating leases, commercial aircraft engines and related aircraft equipment; and the selective purchase and sale of commercial aircraft engines (collectively “equipment”).  In 2013, the Company launched a new, wholly-owned subsidiary, Willis Aeronautical Services, Inc. (“Willis Aero”). Willis Aero primarily engages in selling aircraft engine parts and materials through the acquisition or consignment of aircraft and engines from third parties.

 

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 Critical Accounting Policies and Estimates included in our 2013 Form 10-K.

 

Results of Operations

 

Three months ended September 30, 2014, compared to the three months ended September 30, 2013:

 

Lease Rent Revenue. Lease rent revenue for the three months ended September 30, 2014 decreased 2.4% to $25.2 million from the comparable period in 2013. This decrease primarily reflects a decrease in the size of the lease portfolio and lower average utilization, which translated into a lower amount of equipment on lease. The aggregate net book value of lease equipment at September 30, 2014 and 2013 was $1,006.3 million and $1,015.6 million, respectively, a decrease of 0.9%. The average utilization for the three months ended September 30, 2014 and 2013 was 82% and 84%, respectively. At September 30, 2014 and 2013, respectively, approximately 82% and 85% of equipment held for lease by book value was on lease.

 

During the three months ended September 30, 2014, we added $16.9 million of equipment and capitalized costs to the lease portfolio. During the three months ended September 30, 2013, we added $39.0 million of equipment and capitalized costs to the lease portfolio.

 

Maintenance Reserve Revenue. Our maintenance reserve revenue for the three months ended September 30, 2014 increased 47.0% to $13.1 million from $8.9 million for the comparable period in 2013. The increase was due to higher maintenance reserve revenues recognized related to the termination of long term leases in the three months ended September 30, 2014 than in the year ago period.  During the third quarter of 2014, we recorded $3.3 million of maintenance reserve revenue related to a lease modification which resulted in maintenance reserves no longer being refundable to the lessee.

 

Spare Parts Sales. Spare parts sales for the three months ended September 30, 2014 was $1.9 million.  During the third quarter of 2014, we began reporting spare parts sales and cost of spare parts sales for the inventory sold as separate line items in our consolidated income statement.  Spare parts sales for the three months ended September 30, 2013 was zero due to the launch of our engine part sales subsidiary, Willis Aero, during the fourth quarter of 2013.

 

19


 

Table of Contents

Gain on Sale of Leased Equipment. During the three months ended September 30, 2014, we sold two engines, exchanged one engine and sold other related equipment generating a net gain of $1.9 million. During the three months ended September 30, 2013, we sold we sold eight engines, three aircraft and other related equipment generating a net gain of $2.0 million.

 

Other Revenue. Our other revenue consists primarily of management fee income, lease administration fees and third party consignment commissions earned by Willis Aero.  Other revenue decreased to $0.8 million from $1.3 million for the comparable period in 2013 primarily due to the recording in the year ago quarter of a gain of $0.4 million related to an insurance settlement.

 

Depreciation and Amortization Expense. Depreciation and amortization expense increased 6.0% to $16.7 million for the three months ended September 30, 2014 from $15.8 million in the comparable period in 2013, due to changes in estimates of useful lives and residual values on certain older engine types. As of July 1, 2014, we adjusted the depreciation for certain older engine types. It is our policy to review estimates regularly to reflect the cost of equipment over the useful life of these engines. The 2014 change in depreciation estimate resulted in a $1.5 million increase in depreciation for the three months ended September 30, 2014. The net effect of the 2014 change in depreciation estimate is a reduction in net income of $0.6 million or $0.08 in diluted earnings per share for the three months ended September 30, 2014 over what net income would have otherwise been had the change in depreciation estimate not been made.

 

Cost of Spare Parts Sales. Cost of spare parts sales for the three months ended September 30, 2014 was $1.4 million.  During the third quarter of 2014, we began recording spare parts sales and cost of spare parts sales for the inventory sold as separate line items in our consolidated income statement.    Cost of spare parts sales for the three months ended September 30, 2013 was zero due to the launch of our engine part sales subsidiary, Willis Aero, during the fourth quarter of 2013.

 

Write-down of Equipment. Write-down of equipment to its estimated fair value totaled $0.4 million and $4.3 million in the three months ended September 30, 2014 and 2013, respectively.     A write-down of equipment totaling $0.4 million was recorded in the three months ended September 30, 2014 to adjust the carrying value of engine parts held on consignment for which market conditions for the sale of parts has changed.   A  write-down of $2.6 million was recorded in the three months ended September 30, 2013 to adjust the carrying value of engine parts held on consignment for which market conditions for the sale of parts has changed. A write-down of $1.7 million was recorded in the three months ended September 30, 2013 due to a management decision to consign two engines for part out and sale.

 

General and Administrative Expenses. General and administrative expenses increased 34.1% to $9.1 million for the three months ended September 30, 2014, from $6.8 million in the comparable period in 2013, due primarily to increases in employee bonuses related to the Company’s financial results ($1.4 million), salary expense ($0.5 million), travel and entertainment expenses ($0.2 million),  payroll taxes ($0.1 million) and commission expenses ($0.1 million).

 

Technical Expense. Technical expenses consist of the cost of engine repairs, engine thrust rental fees, outsourced technical support services, engine storage and freight costs. These expenses decreased by $0.7 million to $3.9 million for the three months ended September 30, 2014, from $4.5 million in the comparable period in 2013 due primarily to a decrease in engine maintenance costs due to lower repair activity.

 

Net Finance Costs. Net finance costs decreased 7.3% to $9.2 million for the three months ended September 30, 2014, from $9.9 million in the comparable period in 2013, due primarily to the $0.4 million interest expense recorded a year ago related to the derivative instrument in place during the three months ended September 30, 2013, which subsequently terminated in November 2013. The notes payable balance at September 30, 2014 and 2013, was $761.2 million and $744.3 million, respectively, an increase of 2.2%. As of September 30, 2014, $383.4 million of our debt is tied to one-month U.S. dollar LIBOR which decreased from an average of 0.18% for the three months ended September 30, 2013 to an average of 0.15% for the three months

20


 

Table of Contents

ended September 30, 2014 (average of month-end rates). As of September 30, 2014 and 2013, one-month LIBOR was 0.15% and 0.18%, respectively.

 

To mitigate exposure to interest rate changes, we periodically enter into interest rate swap agreements. As of September 30, 2013, one swap agreement had a notional outstanding amount of $100.0 million with a remaining term of two months and a fixed rate of 2.10%. This interest rate swap agreement matured in November 2013.  In the three months ended September 30, 2013, $0.4 million was realized on the statement of income as an increase in interest expense as a result of this swap. No swap agreements existed during the three months ended September 30, 2014.  For the three months ended September 30, 2014 and September 30, 2013, interest expense was reduced by $0.1 million resulting from interest rate swaps.

 

Income Tax Expense. Income tax expense (benefit) for the three months ended September 30, 2014 and 2013 was $1.3 million and ($1.4 million), respectively. The effective tax rate for the three months ended September 30, 2014 and 2013 was 56.7% and 38.3%, respectively.  The Company records tax expense or benefit for unusual or infrequent items discretely in the period in which they occur. Our 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.

 

Nine months ended September 30, 2014, compared to the nine months ended September 30, 2013:

 

Lease Rent Revenue. Lease rent revenue for the nine months ended September 30, 2014 increased 2.5% to $76.9 million from $75.0 million for the comparable period in 2013. This increase primarily reflects an increase in the size of the average lease portfolio during the nine-month period. The average aggregate net book value of lease equipment for the nine-month periods ended September 30, 2014 and 2013 was $1,017.3 million and $1,007.6 million, respectively, an increase of 1.0%. The average utilization for the nine month periods ended September 30, 2014 and 2013 remained unchanged at 83%. At September 30, 2014 and 2013, approximately 82% and 85%, respectively, of equipment held for lease by book value was on lease.

 

During the nine months ended September 30, 2014, we added $40.4 million of equipment and capitalized costs to the lease portfolio. During the nine months ended September 30, 2013, we added $131.2 million of equipment and capitalized costs to the lease portfolio.

 

Maintenance Reserve Revenue. Our maintenance reserve revenue for the nine months ended September 30, 2014 increased 39.3% to $41.7 million from $29.9 million for the comparable period in 2013, primarily as a result of higher maintenance reserve revenues recognized related to the termination of long term leases in the current period compared to the year ago period.  During the nine months ended September 30, 2014, we recorded $3.3 million of maintenance reserve revenue related to a lease modification which resulted in maintenance reserves no longer being refundable to the lessee.

 

Spare Parts Sales. Spare parts sales for the nine months ended September 30, 2014 was $2.5 million.  During the third quarter of 2014, we began recording spare parts sales and cost of spare parts sales for the inventory sold as separate line items in our consolidated income statement.    Spare parts sales for the nine months ended September 30, 2013 was zero due to the launch of our engine part sales subsidiary, Willis Aero, during the fourth quarter of 2013.

 

Gain on Sale of Leased Equipment. During the nine months ended September 30, 2014, we sold seven engines, exchanged two engines and sold other related equipment generating a net gain of $3.7 million. During the nine months ended September 30, 2013, we sold sixteen engines, three aircraft and other related equipment generating a net gain of $3.6 million.

 

Other Revenue. Our other revenue consists primarily of management fee income, lease administration fees and third party consignment commissions earned by Willis Aero. Other revenue increased to $3.8 million from $2.7

21


 

Table of Contents

million for the comparable period in 2013 primarily due to an increase in commissions earned by Willis Aero on third party spare parts sales and an increase in fees earned related to engines managed on behalf of third parties.  These increases were partially offset by the recording in the year ago period of a gain of $0.4 million related to an insurance settlement.

 

Depreciation and Amortization Expense. Depreciation and amortization expense increased 10.6% to $48.2 million for the nine months ended September 30, 2014 from the comparable period in 2013, due to the changes in estimates of useful lives and residual values on certain older engines.

 

Cost of Spare Parts Sales. Cost of spare parts sales for the nine months ended September 30, 2014 was $2.0 million.  During the third quarter of 2014, we began recording spare parts sales and cost of spare parts sales for the inventory sold as separate line items in our consolidated income statement.    Cost of spare parts sales for the nine months ended September 30, 2013 was zero due to the launch of our engine part sales subsidiary, Willis Aero, during the fourth quarter of 2013.

 

Write-down of Equipment. Write-down of equipment to its estimated fair value totaled $2.9 million and $6.3 million in the nine months ended September 30, 2014 and 2013, respectively.  A write-down of equipment totaling $2.5 million was recorded in the nine-months ended September 30, 2014 due to a management decision to consign five engines for part-out and sale, in which the assets’ net book value exceeded the estimated proceeds from part-out. A write-down of $0.4 million was recorded in the nine months ended September 30, 2013 to adjust the carrying value of engine parts held on consignment for which market conditions for the sale of parts has changed.    A write-down of $3.5 million was recorded in the nine months ended September 30, 2013 due to a management decision to consign three engines for part out and sale, in which the assets net book value exceeded the estimated proceeds from part-out.  A write-down of $2.8 million was recorded in the nine months ended September 30, 2013 to adjust the carrying value of engine parts held on consignment for which market conditions for the sale of parts has changed.

 

General and Administrative Expenses. General and administrative expenses increased 15.6% to $28.1 million for the nine months ended September 30, 2014, from the comparable period in 2013, due primarily to increases in employee bonuses related to the Company’s financial results ($1.5 million), travel and entertainment expenses ($0.5 million), accounting and consulting expense ($0.5 million), salary expense ($0.4 million), employee benefits ($0.3 million), and temporary personnel costs ($0.3 million), which was partially offset by a decrease in third party marketing expense ($0.3 million).

 

Technical Expense. Technical expenses consist of the cost of engine repairs, engine thrust rental fees, outsourced technical support services, sublease engine rental expense, engine storage and freight costs. These expenses decreased by $2.7 million to $7.7 million for the nine months ended September 30, 2014, from $10.4 million in the comparable period in 2013 due to decreases in engine maintenance costs due to lower engine repair activity ($2.5 million) and reduced storage and freight costs ($0.2 million).

 

Net Finance Costs. Net finance costs decreased 3.6% to $27.9 million for the nine months ended September 30, 2014, from the comparable period in 2013, due primarily to $0.8 million of interest expense recorded a year ago related to the interest rate swaps in place during the nine months ended September 30, 2013, which subsequently terminated in November 2013. The notes payable balance at September 30, 2014 and 2013, was $761.2 million and $744.3 million, respectively, an increase of 2.2%. As of September 30, 2014, $383.4 million of our debt is tied to one-month U.S. dollar LIBOR which decreased from an average of 0.18% for the nine months ended September 30, 2013 to an average of 0.15% for the three months ended September 30, 2014 (average of month-end rates). As of September 30, 2014 and 2013, one-month LIBOR was 0.15% and 0.18%, respectively.

 

To mitigate exposure to interest rate changes, we periodically enter into interest rate swap agreements. As of September 30, 2013, one swap agreement had a notional outstanding amount of $100.0 million with a remaining term of two months and a fixed rate of 2.10%. This interest rate swap agreement matured in November 2013.  In the nine months ended September 30, 2013, $1.1 million was realized through the income statement as an

22


 

Table of Contents

increase in interest expense, respectively, as a result of this swap. No swap agreements existed during the nine months ended September 30, 2014.  For the nine months ended September 30, 2014 and September 30, 2013, interest expense was reduced by $0.4 million and $0.3 million, respectively, resulting from interest rate swaps.

 

Income Tax Expense. Income tax expense (benefit) for the nine months ended September 30, 2014 and 2013 was $5.0 million and ($8.2 million), respectively. The effective tax rate for the nine months ended September 30, 2014 and 2013 was 40.0% and 43.6%, respectively. The effective rate for the nine months ended September 30, 2013 differs from the U.S. federal statutory rate primarily due to an income tax benefit of $8.6 million related to an extraterritorial income (“ETI”) adjustment recorded in the year ago period for certain of our engines. We recognized this income tax benefit in the year ago period resulting from adjustments made to the tax basis of certain of our engines due to a decision in a recent court case on behalf of another company in which our circumstances are similar. Our 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.

 

Recent Accounting Pronouncements

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers, which supersedes most of the current revenue recognition requirements.  The core principle of the new guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. New disclosures about the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers are also required. This guidance is effective for the Company in the first quarter of 2017 and early application is not permitted. Entities must adopt the new guidance using one of two retrospective application methods. We are currently evaluating the standard to determine the impact of its adoption on the consolidated financial statements.

 

In July 2013, the FASB issued ASU 2013-11, “Income Taxes - Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists” which is part of Accounting Standards Codification (“ASC”) 740: Income Taxes. The new guidance requires an entity to present an unrecognized tax benefit and an NOL carryforward, a similar tax loss, or a tax credit carryforward on a net basis as part of a deferred tax asset, unless the unrecognized tax benefit is not available to reduce the deferred tax asset component or would not be utilized for that purpose, then a liability would be recognized. We adopted this ASU as of January 1, 2014.  The adoption of this ASU did not have a material impact on our Consolidated Financial Statements.

 

Liquidity and Capital Resources

 

We finance our growth through borrowings secured by our equipment lease portfolio. Cash of approximately $34.4 million and $72.0 million in the nine-month periods ended September 30, 2014 and 2013, respectively, was derived from this activity. In these same time periods, $60.8 million and $56.2 million, respectively, was used to pay down related debt. Cash flow from operating activities was $46.7 million and $59.1 million in the nine-month periods ended September 30, 2014 and 2013, respectively.

 

At September 30, 2014, $8.6 million in cash and cash equivalents and restricted cash were held in foreign subsidiaries. We do not intend to repatriate the funds held in foreign subsidiaries to the United States. In the event that we decide to repatriate these funds to the United States, we would be required to accrue and pay taxes upon the repatriation.

 

Our primary use of funds is for the purchase of equipment for lease. Purchases of equipment (including capitalized costs) totaled $38.6 million and $93.9 million for the nine-month periods ended September 30, 2014 and 2013, respectively.

23


 

Table of Contents

 

Cash flows from operations are driven significantly by payments made under our lease agreements, which comprise lease rent revenue, security deposits and maintenance reserves, and are offset by net finance costs and general and administrative costs. Note that cash received from maintenance reserve arrangements for some of our engines on lease are restricted per our WEST II debt agreement. Cash from WEST II engine maintenance reserve payments, that can be used to fund future maintenance events, are held in the restricted cash account equal to the maintenance obligations projected for the subsequent six months, and are subject to a minimum balance of $9.0 million. 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. Lease rent revenue and maintenance reserves are also affected by the amount of equipment off-lease. Approximately 82%, by book value, of our assets were on lease at September 30, 2014 compared to 85% at September 30, 2013. The average utilization rate was 83% for each of the nine-month periods ended September 30, 2014 and September 30, 2013.  If there is any 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.

 

At September 30, 2014, notes payable consists of loans totaling $761.2 million, payable over periods of approximately 2.7 to 8 years with interest rates varying between approximately 2.4% and 5.5%.

 

At September 30, 2014, we had a revolving credit facility to finance the acquisition of aircraft engines for lease as well as for general working capital purposes. On June 4, 2014, we entered into a Second Amended and Restated Credit Agreement which increased this revolving credit facility to $700.0 million from $450.0 million and extended the maturity date by five years to June 2019. Debt issuance costs totaling $4.9 million were incurred related to the new facility. As of September 30, 2014 and December 31, 2013, $357.0 million and $88.0 million was available under this facility, respectively.  On a quarterly basis, the interest rate is adjusted based on the Company’s leverage ratio, as calculated under the terms of the revolving credit facility.  Based on the Company’s leverage ratio of 3.75 at June 30, 2014, the interest rate on this facility is one-month LIBOR plus 2.50% as of September 30, 2014.  Under the revolving credit facility, all subsidiaries except WEST II and WOLF jointly and severally guarantee payment and performance of the terms of the loan agreement. The guarantee would be triggered by a default under the agreement.

 

On September 17, 2012, we closed an asset-backed securitization (“ABS”) through a newly-created, bankruptcy-remote, Delaware statutory trust, Willis Engine Securitization Trust II, or “WEST II”, of which the Company is the sole beneficiary. WEST II issued and sold $390 million aggregate principal amount of Class 2012-A Term Notes (the “Notes”) and received $384.9 million in net proceeds. We used these funds, net of transaction expenses and swap termination costs, in combination with our revolving credit facility to pay off the prior WEST notes totaling $435.9 million.  At closing, 22 engines were pledged as collateral from WEST to the Company’s revolving credit facility, which provided the remaining funds to pay off the WEST notes.

 

The assets and liabilities of WEST II will remain on the Company’s balance sheet. The current portfolio of 71 commercial jet aircraft engines and leases thereof secures the obligations of WEST II under the ABS. The Notes have no fixed amortization and are payable solely from revenue received by WEST II from the engines and the engine leases, after payment of certain expenses of WEST II. The Notes bear interest at a fixed rate of 5.50% per annum. The Notes may be accelerated upon the occurrence of certain events, including the failure to pay interest for five business days after the due date thereof. The Notes are expected to be paid 10 years from the issuance date by September 17, 2022. The legal final maturity of the Notes is September 15, 2037.

 

In connection with the transactions described above, effective September 17, 2012, the Company entered into a Servicing Agreement and Administrative Agency Agreement with WEST II to provide certain engine, lease management and reporting functions for WEST II in return for fees based on a percentage of collected lease revenues and asset sales.  Because WEST II is consolidated for financial statement reporting purposes, all fees eliminate upon consolidation.

 

24


 

Table of Contents

At September 30, 2014 and December 31, 2013, $356.9 million and $370.6 million of WEST II term notes were outstanding, respectively.  The assets of WEST II are not available to satisfy our obligations or any of our affiliates other than the obligations specific to WEST II. WEST II is consolidated for financial statement presentation purposes. WEST II’s ability to make distributions and pay dividends to the Company is subject to the prior payments of its debt and other obligations and WEST II’s maintenance of adequate reserves and capital. Under WEST II, cash is collected in a restricted account, which is used to service the debt and any remaining amounts, after debt service and defined expenses, are distributed to the Company. Additionally, a portion of maintenance reserve payments and all lease security deposits are accumulated in restricted accounts and are available to fund future maintenance events and to secure lease payments, respectively. Cash from maintenance reserve payments are held in the restricted cash account equal to the maintenance obligations projected for the subsequent six months, and are subject to a minimum balance of $9.0 million.

 

On September 18, 2013, we completed the acquisition of the fifty percent membership interest held by the other joint venture partner in WOLF, with the transaction being accounted for as an asset acquisition. As a result of the transaction, we now own one hundred percent of WOLF and it is consolidated for financial statement presentation purposes. The WOLF assets and liabilities and the results of operations have been included in the accompanying consolidated financial statements as of the acquisition date, September 18, 2013. Two term notes with an original principal amount of $36.0 million, with a current balance outstanding of $25.6 million as of September 30, 2014, are included in Notes payable. The two term notes are non-recourse to the Company, have a maturity date of May 28, 2017 and interest is payable at one-month LIBOR plus 4.0%.

 

The assets of WOLF are not available to satisfy our obligations or any of our affiliates other than the obligations specific to WOLF. WOLF’s ability to make distributions to the Company is subject to the prior payments of all of its debt and other obligations. Under WOLF, cash related to parts sales and leasing of engine assets is collected in a restricted account and used to pay certain operating expenses, service the debt, and upon full debt repayment are distributed to the Company.

 

On July 16, 2014, we closed on a loan for a ten year term totaling $13.4 million. Interest is payable at a fixed rate of 2.83% for the initial five years of the loan and principal and interest is paid monthly. The loan provided 100% of the funding for the purchase of a corporate aircraft.  The balance outstanding on this loan is $13.2 million as of September 30, 2014.

 

On January 10, 2014, we extended the term of an existing loan that was scheduled to mature on January 11, 2014. The loan has a term of 4 years with a maturity date of January 11, 2018. Interest is payable at one-month LIBOR plus 2.25% and principal and interest is paid quarterly. The loan is secured by three engines. The balance outstanding on this loan is $14.8 million and $15.8 million as of September 30, 2014 and December 31, 2013, respectively.

 

On September 28, 2012, we closed on a loan for a five year term totaling $8.7 million. Interest is payable at a fixed rate of 5.50% and principal and interest is paid quarterly. The loan is secured by one engine. The funds were used to purchase the engine secured under the loan. The balance outstanding on this loan is $7.8 million and $8.2 million as of September 30, 2014 and December 31, 2013, respectively.

 

At September 30, 2014 and 2013, one-month LIBOR was 0.15% and 0.18%, respectively.

 

Virtually all of the above debt is subject to our ongoing compliance with the covenants of each financing, including debt/equity ratios, minimum tangible net worth and minimum interest coverage ratios, and other eligibility criteria including customer and geographic concentration restrictions. In addition, under these facilities, we can typically borrow up to 85% of an engine’s net book value and 65% of spare part’s 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 these facilities. 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

25


 

Table of Contents

funds and accelerated payments may become necessary. Additionally, much of the above debt is secured by engines to the extent that engines are sold, repayment of that portion of the debt could be required.

 

At September 30, 2014, we are in compliance with the covenants specified in the 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 5.0 to 1.00. As defined in the revolving credit facility Credit Agreement, the Interest Coverage Ratio is the ratio of Earnings before Interest, Taxes, Depreciation and Amortization and other one-time charges (EBITDA) to Consolidated Interest Expense and the Total Leverage Ratio is the ratio of Total Indebtedness to Tangible Net Worth. At September 30, 2014, we are in compliance with the covenants specified in the WEST II indenture and servicing agreement.

 

Approximately $32.2 million of our debt is repayable during the next 12 months. Such repayments consist of scheduled installments due under term loans. Repayments 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, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment due by period (in thousands)

 

 

 

 

 

Less than

 

 

 

 

 

 

 

More than

 

 

Total

 

1 Year

 

1-3 Years

 

3-5 Years

 

5 Years

Long-term debt obligations

 

$

761,230 

 

$

32,231 

 

$

72,967 

 

$

403,657 

 

$

252,375 

Interest payments under long-term debt
obligations

 

 

168,791 

 

 

30,508 

 

 

56,853 

 

 

46,219 

 

 

35,211 

Operating lease obligations

 

 

3,814 

 

 

1,234 

 

 

1,731 

 

 

849 

 

 

 -

Purchase obligations

 

 

9,500 

 

 

9,500 

 

 

 -

 

 

 -

 

 

 -

Total

 

$

943,335 

 

$

73,473 

 

$

131,551 

 

$

450,725 

 

$

287,586 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

We have estimated the interest payments due under long-term debt by applying the interest rates applicable at September 30, 2014 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 LIBOR.

 

We have made  a purchase commitment to secure the purchase of an engine and related equipment for a gross purchase price of $9.5 million, for delivery in 2015. 

 

Our principal offices are located in Novato, California,  We occupy space in Novato under a lease that covers approximately 20,534 square feet of office space and expires September 30, 2018. The remaining lease rental commitment is approximately $2.1 million. Equipment leasing, financing, sales and general administrative activities are conducted from the Novato location. We sub-lease office and warehouse space for our operations in San Diego, California. This lease expires October 31, 2015, and the remaining lease commitment is approximately $0.2 million. We lease office and warehouse space in Shanghai, China. The office lease expires December 31, 2014 and the warehouse lease expires July 31, 2017 and the remaining lease commitments are approximately $16,000 and $20,000, respectively. We lease office space in London, United Kingdom. The lease expires December 21, 2015 and the remaining lease commitment is approximately $93,000. We lease office space in Blagnac, France. The lease expires December 31, 2014 and the remaining lease commitment is approximately $5,000. We lease office space in Dublin, Ireland. The lease expires May 15, 2017 and the remaining lease commitment is approximately $31,000. We lease office space in Singapore. The lease expires October 31, 2015 and the remaining lease commitment is approximately $119,000. We lease office and warehouse space in Boynton Beach, Florida. The lease expires October 29, 2019 and the remaining lease commitment is approximately $1.2 million.

 

We believe our equity base, internally generated funds and existing debt facilities are sufficient to maintain our level of operations for the next twelve months. A decline in the level of internally generated funds, such as

26


 

Table of Contents

could result if the amount of equipment off-lease increases or there is a decrease in availability under our existing debt facilities, would impair our ability to sustain our level of operations. We continually discuss additions to our capital base with our commercial and investment banks. If we are not able to access additional capital, our ability to grow our asset base consistent with historical trends will be impaired and our future growth limited to that which can be funded from internally generated capital.

 

Management of Interest Rate Exposure

 

At September 30, 2014, $383.4 million of our borrowings were on a variable rate basis at various interest rates tied to one-month LIBOR. Our equipment leases are generally structured at fixed rental rates for specified terms. Increases in interest rates could narrow or result in a negative spread, between the rental revenue we realize under our leases and the interest rate that we pay under our borrowings. We periodically enter into interest rate derivative instruments to mitigate our exposure to interest rate risk and not to speculate or trade in these derivative products. We currently have no interest rate swap agreements in place.

 

We record derivative instruments at fair value as either an asset or liability. We use derivative instruments (primarily interest rate swaps) to manage the risk of interest rate fluctuation. Hedge accounting is only applied where specific criteria have been met and it is practicable to do so. In order to apply hedge accounting, the transaction must be designated as a hedge and the hedge relationship must be highly effective. The hedging instrument’s effectiveness is assessed utilizing regression analysis at the inception of the hedge and on at least a quarterly basis throughout its life. All of the transactions that we have designated as hedges are accounted for as cash flow hedges. The change in fair value on a derivative instrument designated as a cash flow hedge is reported as a component of accumulated 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. As of September 30, 2014, we had $0.1 million in accumulated other comprehensive income related to a previously held derivative instrument designated as a cash flow hedge. This amount is being reclassified into interest expense through December 2014, the remaining term of the associated debt. The hedge accounting for these derivative instrument arrangements (decreased) / increased net finance costs by ($0.4 million) and $1.1 million for the nine months ended September 30, 2014 and September 30, 2013, respectively. This cost (benefit)for the swaps effective for hedge accounting was included in net finance costs for the respective periods. For further information, see Note 6 to the unaudited consolidated financial statements.

 

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.

 

 

 

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, 2014, $383.4 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 (net of derivative instruments), annual interest expense would increase or decrease $3.8 million (in 2013, $2.4 million per annum).

 

We previously hedged 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. In November 2013, the last of our interest rate swap agreements matured. For any interest rate swaps entered into,

27


 

Table of Contents

we will be exposed to risk in the event of non-performance of the interest rate hedge counterparties. We anticipate that we may hedge additional amounts of our floating rate debt in the future.

 

We are also exposed to currency devaluation risk. During the nine months ended September 30, 2014, 86% of our lease rent revenues came from non-United States domiciled lessees. All of our leases require payment in U.S. dollars. 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 three or nine months ended September 30, 2014 and September 30, 2013.

 

 

 

Item 4.Controls and Procedures

 

(a) Evaluation of disclosure controls and procedures. Based on management’s evaluation (with the participation of our Chief Executive Officer (CEO) and Chief Financial Officer (CFO)), as of the end of the period covered by this report, our CEO and CFO have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)), are 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 management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

 

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.

 

(b) Changes in internal control over financial reporting. There has been no change in our internal control over financial reporting during our fiscal quarter ended September 30, 2014 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 

PART II — OTHER INFORMATION

 

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

 

(a) None.

 

(b) None.

 

(c) Issuer Purchases of Equity Securities. On September 27, 2012, the Company announced that its Board of Directors has authorized a plan to repurchase up to $100.0 million of its common stock over the next 5 years. This plan extends the previous plan authorized on December 8, 2009, and increases the number of shares authorized for repurchase to up to $100.0 million.

 

28


 

Table of Contents

Common stock repurchases, under our authorized plan, in the nine months ended September 30, 2014 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Approximate

 

 

 

 

 

 

 

 

Total Number of

 

Dollar Value of

 

 

 

 

 

 

Average

 

Shares Purchased

 

Shares that May

 

 

Total Number of

 

 

Price

 

as Part of Publicly

 

Yet be Purchased

Period

 

Shares Purchased

 

 

per Share

 

Announced Plans

 

Under the Plans

 

 

(in thousands, except per share data)

January 1, 2014 - January 31, 2014

 

 

 —

 

$

 —

 

 

 —

 

$

83,322 

February 1, 2014 - February 28, 2014

 

 

 —

 

$

 —

 

 

 —

 

$

83,322 

March 1, 2014 - March 31, 2014

 

 

 —

 

$

 —

 

 

 —

 

$

83,322 

April 1, 2014 - April 30, 2014

 

 

 —

 

$

 —

 

 

 —

 

$

83,322 

May 1, 2014 - May 31, 2014

 

 

 —

 

$

 —

 

 

 —

 

$

83,322 

June 1, 2014 - June 30, 2014

 

 

60 

 

$

20.29 

 

 

60 

 

$

82,109 

July 1, 2014 - July 31, 2014

 

 

 —

 

$

 —

 

 

 —

 

$

82,109 

August 1, 2014 - August 31, 2014

 

 

57 

 

$

22.56 

 

 

57 

 

$

80,818 

September 1, 2014 - September 30, 2014

 

 

70 

 

$

21.39 

 

 

70 

 

$

79,315 

Total

 

 

187 

 

$

21.38 

 

$

187 

 

$

79,315 

 

 

 

 

 

 

 

 

 

 

 

Item 5.Other Information

 

On September 10, 2014, the SEC approved the settlement of an administrative proceeding, previously disclosed in the Company’s Forms 10-K and 10-Q, alleging that in certain instances Company executives had failed to timely file public reports regarding their stock ownership.   According to the SEC, alleged violations of these reporting provisions have no state of mind requirement, and even an inadvertent failure to timely file the disclosure may constitute a violation.  Without admitting or denying the allegations, the Company agreed to pay a civil penalty of $150,000 and to cease and desist from future violations of applicable securities law provisions, while certain Company officers agreed to pay an aggregate amount totaling $125,500.

29


 

Table of Contents

 

 

Item 6.Exhibits

 

(a) Exhibits.

 

EXHIBITS

 

 

 

 

Exhibit 
Number

 

Description

3.1 

 

Certificate of Incorporation, dated March 12, 1998, as amended by the Certificate of Amendment of Certificate of Incorporation, dated May 6, 1998 (incorporated by reference to Exhibit 3.1 to our report on Form 10-K filed on March 31, 2009).

3.2 

 

Bylaws, dated April 18, 2001 as amended by (1) Amendment to Bylaws, dated November 13, 2001, (2) Amendment to Bylaws, dated December 16, 2008, (3) Amendment to Bylaws, dated September 28, 2010 and (4) Amendment to Bylaws, dated August 5, 2013 (incorporated by reference to Exhibit 3.2 to our report on Form 10-Q filed on November 8, 2013).

4.1 

 

Rights Agreement dated as of September 24, 1999, by and between the Company and American Stock Transfer and Trust Company, as Rights Agent (incorporated by reference to Exhibit 4.1 to Form 8-K filed on October 4, 1999).

4.2 

 

Second Amendment to Rights Agreement dated as of December 15, 2005, by and between the Company and American Stock Transfer and Trust Company, as Rights Agent (incorporated by reference to Exhibit 4.5 to our report on Form 10-K filed on March 31, 2009).

4.3 

 

Third Amendment to Rights Agreement dated as of September 30, 2008, by and between the Company and American Stock Transfer and Trust Company, as Rights Agent (incorporated by reference to Exhibit 4.6 to our report on Form 10-K filed on March 31, 2009).

4.4 

 

Form of Certificate of Designations of the Company with respect to the Series I Junior Participating Preferred Stock (formerly known as “Series A Junior Participating Preferred Stock”) (incorporated by reference to Exhibit 4.7 to our report on Form 10-K filed on March 31, 2009).

4.5 

 

Form of Amendment No. 1 to Certificate of Designations of the Company with respect to Series I Junior Participating Preferred Stock (incorporated by reference to Exhibit 4.8 to our report on Form 10-K filed on March 31, 2009).

10.1 

 

Form of Indemnification Agreement entered into between the Company and its directors and officers (incorporated by reference to Exhibit 10.1 to Form 8-K filed on October 1, 2010).

10.2 

 

1996 Stock Option/Stock Issuance Plan, as amended and restated as of March 1, 2003 (incorporated by reference to Exhibit 99.1 to Form S-8 filed on September 26, 2003).

10.3 

 

2007 Stock Incentive Plan (incorporated by reference to the Company’s Proxy Statement for 2007 Annual Meeting of Stockholders filed on April 30, 2007).

10.4 

 

Amended and Restated Employment Agreement between the Company and Charles F. Willis IV dated as of December 1, 2008 (incorporated by reference to Exhibit 10.1 to our report on Form 8-K filed on December 22, 2008).

10.5 

 

Employment Agreement between the Company and Donald A. Nunemaker dated November 21, 2000 (incorporated by reference to Exhibit 10.3 to our report on Form 10-K filed on April 2, 2001).

10.6 

 

Amendment to Employment Agreement between the Company and Donald A. Nunemaker dated December 31, 2008 (incorporated by reference to Exhibit 10.6 to our report on Form 10-Q filed on May 9, 2011).

10.7 

 

Employment Agreement between the Company and Bradley S. Forsyth dated February 20, 2007 (incorporated by reference to Exhibit 10.2 to Form 8-K filed on February 21, 2007).

10.8 

 

Amendment to Employment Agreement between Company and Bradley S. Forsyth dated December 31, 2008 (incorporated by reference to Exhibit 10.10 to our report on Form 10-Q filed on May 9, 2011).

10.9 

 

Employment Agreement between the Company and Dean M. Poulakidas dated March 31, 2013 (incorporated by reference to Exhibit 10.23 to our report on Form 8-K filed on June 19, 2013).

30


 

10.10 

 

Loan and Aircraft Security Agreement dated September 30, 2011 between Banc of America Leasing & Capital, LLC and the Company (incorporated by reference to Exhibit 10.12 to our report on Form 10-Q filed on November 9, 2011).

10.11*

 

Indenture dated as of September 14, 2012 among Willis Engine Securitization Trust II, Deutsche Bank Trust Company Americas, as trustee, the Company and Crédit Agricole Corporate and Investment Bank (incorporated by reference to Exhibit 10.14 to our report on Form 10-Q filed on November 9, 2012).

10.12*

 

Security Trust Agreement dated as of September 14, 2012 by and among Willis Engine Securitization Trust II, Willis Engine Securitization (Ireland) Limited, the Engine Trusts listed on Schedule V thereto, each of the additional grantors referred to therein and from time to time made a party thereto and Deutsche Bank Trust Company Americas, as trustee (incorporated by reference to Exhibit 10.15 to our report on Form 10-Q filed on November 9, 2012).

10.13*

 

Note Purchase Agreement dated as of September 6, 2012 by and among Willis Engine Securitization Trust II, the Company, Credit Agricole Securities (USA) Inc. and Goldman, Sachs & Co. (incorporated by reference to Exhibit 10.16 to our report on Form 10-Q filed on November 9, 2012).

10.14*

 

Servicing Agreement dated as of September 17, 2012 between Willis Engine Securitization Trust II, the Company and the entities listed on Appendix A thereto (incorporated by reference to Exhibit 10.17 to our report on Form 10-Q filed on November 9, 2012).

10.15*

 

Administrative Agency Agreement dated as of September 17, 2012 among Willis Engine Securitization Trust II, the Company, Deutsche Bank Trust Company Americas, as trustee, and the entities listed on Appendix A thereto (incorporated by reference to Exhibit 10.18 to our report on Form 10-Q filed on November 9, 2012).

10.16*

 

Second Amended and Restated Credit Agreement, dated as of June 4, 2014, among the Company, Union Bank, N.A., as administrative agent and security agent, and certain lenders and financial institutions named therein (incorporated by reference to Exhibit 10.16 to our report on Form 10-Q filed on August 11, 2014).

11.1 

 

Statement re Computation of Per Share Earnings.

21.1 

 

Subsidiaries of the Company.

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 Bradley S. Forsyth, 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 

 

The following materials from the Company’s report on Form 10-Q for the quarter ended September 30, 2014, formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Shareholder’s Equity and Comprehensive Income, (iv) the Consolidated Statements of Cash Flows, and (v) Notes to Unaudited Consolidated Financial Statements.

 


*Portions of these exhibits have been omitted pursuant to a request for confidential treatment and the redacted material has been filed separately with the Commission.

31


 

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 5, 2014

 

 

 

 

 

 

Willis Lease Finance Corporation

 

 

 

 

By:

/s/ Bradley S. Forsyth

 

 

Bradley S. Forsyth

 

 

Senior Vice President

 

 

Chief Financial Officer

 

 

(Principal Accounting Officer)

 

 

32