WILLIS LEASE FINANCE CORP - Quarter Report: 2017 September (Form 10-Q)
f
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, 2017
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 |
|
(IRS Employer Identification No.) |
|
|
|
773 San Marin Drive, Suite 2215, Novato, CA |
|
94998 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s 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 website, 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”, “smaller reporting company” and “emerging growth 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) |
|
|
|
|
|
Emerging growth company ☐ |
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:
Title of Each Class |
|
Outstanding at November 6, 2017 |
Common Stock, $0.01 par value per share |
|
6,418,901 |
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
2
PART I — FINANCIAL INFORMATION
Item 1.Consolidated Financial Statements (Unaudited)
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
(In thousands, except share data, unaudited)
|
|
September 30, |
|
December 31, |
||
|
|
2017 |
|
2016 |
||
ASSETS |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
7,879 |
|
$ |
10,076 |
Restricted cash |
|
|
64,051 |
|
|
22,298 |
Equipment held for operating lease, less accumulated depreciation of $364,174 and $351,553 at September 30, 2017 and December 31, 2016, respectively |
|
|
1,199,883 |
|
|
1,136,603 |
Maintenance rights |
|
|
16,263 |
|
|
17,670 |
Equipment held for sale |
|
|
32,798 |
|
|
30,710 |
Operating lease related receivables, net of allowances of $1,069 and $787 at September 30, 2017 and December 31, 2016, respectively |
|
|
16,422 |
|
|
16,484 |
Spare parts inventory |
|
|
18,422 |
|
|
25,443 |
Investments |
|
|
49,262 |
|
|
45,406 |
Property, equipment & furnishings, less accumulated depreciation of $6,965 and $5,858 at September 30, 2017 and December 31, 2016, respectively |
|
|
16,187 |
|
|
16,802 |
Intangible assets, net |
|
|
1,878 |
|
|
2,182 |
Other assets |
|
|
12,854 |
|
|
14,213 |
Total assets |
|
$ |
1,435,899 |
|
$ |
1,337,887 |
|
|
|
|
|
|
|
LIABILITIES, REDEEMABLE PREFERRED STOCK AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
20,887 |
|
$ |
17,792 |
Deferred income taxes |
|
|
116,685 |
|
|
103,705 |
Notes payable |
|
|
932,132 |
|
|
900,255 |
Maintenance reserves |
|
|
69,600 |
|
|
71,602 |
Security deposits |
|
|
24,706 |
|
|
21,417 |
Unearned lease revenue |
|
|
6,813 |
|
|
5,823 |
Total liabilities |
|
|
1,170,823 |
|
|
1,120,594 |
|
|
|
|
|
|
|
Redeemable preferred stock ($0.01 par value, 2,500,000 shares authorized; 2,500,000 and 1,000,000 shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively) |
|
$ |
49,485 |
|
$ |
19,760 |
|
|
|
|
|
|
|
Shareholders’ equity: |
|
|
|
|
|
|
Common stock ($0.01 par value, 20,000,000 shares authorized; 6,432,990 and 6,401,929 shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively) |
|
|
64 |
|
|
64 |
Paid-in capital in excess of par |
|
|
1,624 |
|
|
2,512 |
Retained earnings |
|
|
214,438 |
|
|
196,002 |
Accumulated other comprehensive loss, net of income tax benefit of $280 and $551 at September 30, 2017 and December 31, 2016, respectively. |
|
|
(535) |
|
|
(1,045) |
Total shareholders’ equity |
|
|
215,591 |
|
|
197,533 |
Total liabilities, redeemable preferred stock and shareholders' equity |
|
$ |
1,435,899 |
|
$ |
1,337,887 |
|
|
|
|
|
|
|
(1) Total assets at September 30, 2017 and December 31, 2016 include the following assets of variable interest entities (VIE) that can only be used to settle the liabilities of the VIE: Cash, $116 and $257; Restricted Cash $64,051 and $22,298; Equipment, $658,419 and $309,815; and Other, $14,771 and $4,139, respectively. |
||||||
(2) Total liabilities at September 30, 2017 and December 31, 2016 include the following liabilities of VIEs for which the VIE creditors do not have recourse to Willis Lease Finance Corporation: Notes payable, $585,778 and $273,380, respectively. |
See accompanying notes to the unaudited consolidated financial statements.
3
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, |
||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||
REVENUE |
|
|
|
|
|
|
|
|
|
|
|
|
Lease rent revenue |
|
$ |
33,474 |
|
$ |
31,270 |
|
$ |
95,045 |
|
$ |
88,727 |
Maintenance reserve revenue |
|
|
20,370 |
|
|
14,229 |
|
|
64,212 |
|
|
45,562 |
Spare parts and equipment sales |
|
|
9,294 |
|
|
4,160 |
|
|
41,273 |
|
|
10,465 |
Gain on sale of leased equipment |
|
|
174 |
|
|
180 |
|
|
4,684 |
|
|
3,430 |
Other revenue |
|
|
2,549 |
|
|
1,622 |
|
|
6,439 |
|
|
3,614 |
Total revenue |
|
|
65,861 |
|
|
51,461 |
|
|
211,653 |
|
|
151,798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
16,142 |
|
|
16,628 |
|
|
48,786 |
|
|
49,235 |
Cost of spare parts and equipment sales |
|
|
6,416 |
|
|
3,066 |
|
|
29,546 |
|
|
7,785 |
Write-down of equipment |
|
|
6,958 |
|
|
1,995 |
|
|
22,243 |
|
|
5,924 |
General and administrative |
|
|
14,308 |
|
|
12,257 |
|
|
40,574 |
|
|
34,694 |
Technical expense |
|
|
2,605 |
|
|
1,414 |
|
|
7,345 |
|
|
4,913 |
Net finance costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
14,220 |
|
|
10,230 |
|
|
36,398 |
|
|
30,635 |
Loss on debt extinguishment |
|
|
— |
|
|
— |
|
|
— |
|
|
137 |
Net finance costs |
|
|
14,220 |
|
|
10,230 |
|
|
36,398 |
|
|
30,772 |
Total expenses |
|
|
60,649 |
|
|
45,590 |
|
|
184,892 |
|
|
133,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from operations |
|
|
5,212 |
|
|
5,871 |
|
|
26,761 |
|
|
18,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from joint ventures |
|
|
3,040 |
|
|
631 |
|
|
6,055 |
|
|
874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
8,252 |
|
|
6,502 |
|
|
32,816 |
|
|
19,349 |
Income tax expense |
|
|
2,960 |
|
|
2,517 |
|
|
13,367 |
|
|
7,987 |
Net income |
|
$ |
5,292 |
|
$ |
3,985 |
|
$ |
19,449 |
|
$ |
11,362 |
Preferred stock dividends |
|
|
344 |
|
|
— |
|
|
988 |
|
|
— |
Accretion of preferred stock issuance costs |
|
|
9 |
|
|
— |
|
|
25 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common shareholders |
|
$ |
4,939 |
|
$ |
3,985 |
|
|
18,436 |
|
|
11,362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share: |
|
$ |
0.82 |
|
$ |
0.63 |
|
$ |
3.04 |
|
$ |
1.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share: |
|
$ |
0.80 |
|
$ |
0.62 |
|
$ |
2.97 |
|
$ |
1.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding |
|
|
6,055 |
|
|
6,307 |
|
|
6,068 |
|
|
6,711 |
Diluted average common shares outstanding |
|
|
6,173 |
|
|
6,448 |
|
|
6,198 |
|
|
6,849 |
See accompanying notes to the unaudited consolidated financial statements.
4
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
(In thousands, unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
September 30, |
|
September 30, |
||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||
Net income |
|
$ |
5,292 |
|
$ |
3,985 |
|
$ |
19,449 |
|
$ |
11,362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation adjustment |
|
|
294 |
|
|
(2,547) |
|
|
620 |
|
|
(2,021) |
Unrealized gain on derivative instruments |
|
|
164 |
|
|
— |
|
|
160 |
|
|
— |
Net gain (loss) recognized in other comprehensive income |
|
|
458 |
|
|
(2,547) |
|
|
780 |
|
|
(2,021) |
Tax benefit (expense) related to items of other comprehensive income |
|
|
(158) |
|
|
881 |
|
|
(270) |
|
|
699 |
Other comprehensive income (loss) |
|
|
300 |
|
|
(1,666) |
|
|
510 |
|
|
(1,322) |
Total comprehensive income |
|
$ |
5,592 |
|
$ |
2,319 |
|
$ |
19,959 |
|
$ |
10,040 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited consolidated financial statements.
5
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Consolidated Statements of Redeemable Preferred Stock and Shareholders’ Equity
Nine months Ended September 30, 2017 and 2016
(In thousands, unaudited)
|
|
|
|
|
|
|
Stockholders' Equity |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
Redeemable |
|
|
|
|
|
|
Paid-in |
|
Other |
|
|
|
|
Total |
||||||
|
|
Preferred Stock |
|
Common Stock |
|
Capital in |
|
Comprehensive |
|
Retained |
|
Shareholders’ |
||||||||||
|
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Excess of par |
|
Income |
|
Earnings |
|
Equity |
||||||
Balances at December 31, 2015 |
|
— |
|
$ |
— |
|
7,548 |
|
$ |
75 |
|
$ |
28,720 |
|
$ |
(521) |
|
$ |
180,949 |
|
$ |
209,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
11,362 |
|
|
11,362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized loss from currency translation adjustment, net of tax benefit of $699 |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
(1,322) |
|
|
— |
|
|
(1,322) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares repurchased |
|
— |
|
|
— |
|
(1,058) |
|
|
(10) |
|
|
(25,012) |
|
|
— |
|
|
— |
|
|
(25,022) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued under stock compensation plans |
|
— |
|
|
— |
|
127 |
|
|
1 |
|
|
154 |
|
|
— |
|
|
— |
|
|
155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of restricted stock in satisfaction of withholding tax |
|
— |
|
|
— |
|
(41) |
|
|
— |
|
|
(866) |
|
|
— |
|
|
— |
|
|
(866) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation, net of forfeitures |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
2,755 |
|
|
— |
|
|
— |
|
|
2,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax benefit on disqualified disposition of shares |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
189 |
|
|
— |
|
|
— |
|
|
189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at September 30, 2016 |
|
— |
|
$ |
— |
|
6,576 |
|
$ |
66 |
|
$ |
5,940 |
|
$ |
(1,843) |
|
$ |
192,311 |
|
$ |
196,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at January 1, 2017 |
|
1,000 |
|
$ |
19,760 |
|
6,402 |
|
$ |
64 |
|
$ |
2,512 |
|
$ |
(1,045) |
|
$ |
194,729 |
|
$ |
196,260 |
Cumulative-effect adjustment |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,273 |
|
|
1,273 |
Balances at January 1, 2017, adjusted |
|
1,000 |
|
|
19,760 |
|
6,402 |
|
|
64 |
|
|
2,512 |
|
|
(1,045) |
|
|
196,002 |
|
|
197,533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
19,449 |
|
|
19,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gain from currency translation adjustment, net of tax expense of $215 |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
405 |
|
|
— |
|
|
405 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gain from derivative instruments, net of tax expense of $55 |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
105 |
|
|
— |
|
|
105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares repurchased |
|
— |
|
|
— |
|
(155) |
|
|
(2) |
|
|
(3,544) |
|
|
— |
|
|
— |
|
|
(3,546) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued under stock compensation plans |
|
— |
|
|
— |
|
216 |
|
|
2 |
|
|
175 |
|
|
— |
|
|
— |
|
|
177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of restricted stock in satisfaction of withholding tax |
|
— |
|
|
— |
|
(30) |
|
|
— |
|
|
(747) |
|
|
— |
|
|
— |
|
|
(747) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation, net of forfeitures |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
3,228 |
|
|
— |
|
|
— |
|
|
3,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of preferred stock |
|
1,500 |
|
|
29,700 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of preferred shares issuance costs |
|
— |
|
|
25 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(25) |
|
|
(25) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividend |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(988) |
|
|
(988) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at September 30, 2017 |
|
2,500 |
|
$ |
49,485 |
|
6,433 |
|
$ |
64 |
|
$ |
1,624 |
|
$ |
(535) |
|
$ |
214,438 |
|
|
215,591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited consolidated financial statements.
6
WILLIS LEASE FINANCE CORPORATION
AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(In thousands, unaudited)
|
|
Nine Months Ended September 30, |
||||
|
|
2017 |
|
2016 |
||
Cash flows from operating activities: |
|
|
|
|
|
|
Net income |
|
$ |
19,449 |
|
$ |
11,362 |
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
48,786 |
|
|
49,235 |
Write-down of equipment |
|
|
22,243 |
|
|
5,924 |
Stock-based compensation expenses |
|
|
3,228 |
|
|
2,755 |
Amortization of deferred costs |
|
|
3,639 |
|
|
3,231 |
Allowances and provisions |
|
|
282 |
|
|
(597) |
Gain on sale of leased equipment |
|
|
(4,684) |
|
|
(3,430) |
Gain on extinguishment of debt |
|
|
— |
|
|
137 |
Gain on insurance settlement |
|
|
(1,288) |
|
|
— |
Income from joint ventures |
|
|
(6,055) |
|
|
(874) |
Excess tax benefit from stock-based compensation |
|
|
— |
|
|
189 |
Deferred income taxes |
|
|
13,367 |
|
|
7,332 |
Changes in assets and liabilities: |
|
|
|
|
|
|
Receivables |
|
|
(220) |
|
|
2,094 |
Spare parts inventory |
|
|
4,446 |
|
|
1,116 |
Other assets |
|
|
(1,692) |
|
|
(664) |
Accounts payable and accrued expenses |
|
|
(687) |
|
|
(1,729) |
Maintenance reserves |
|
|
1,706 |
|
|
(9,895) |
Security deposits |
|
|
6,651 |
|
|
(479) |
Unearned lease revenue |
|
|
990 |
|
|
(57) |
Net cash provided by operating activities |
|
|
110,161 |
|
|
65,650 |
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
Proceeds from sale of equipment (net of selling expenses) |
|
|
53,849 |
|
|
61,825 |
Capital contribution to joint ventures |
|
|
— |
|
|
(5,545) |
Distributions received from joint ventures |
|
|
1,880 |
|
|
1,167 |
Purchase of equipment held for operating lease |
|
|
(177,263) |
|
|
(113,249) |
Purchase of maintenance rights |
|
|
— |
|
|
(4,634) |
Purchase of property, equipment and furnishings |
|
|
(493) |
|
|
(357) |
Net cash provided by (used in) investing activities |
|
|
(122,027) |
|
|
(60,793) |
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
Proceeds from issuance of notes payable |
|
|
485,700 |
|
|
87,000 |
Debt issuance cost |
|
|
(7,473) |
|
|
(3,808) |
Interest bearing security deposit |
|
|
(3,261) |
|
|
— |
Proceeds from shares issued under stock compensation plans |
|
|
177 |
|
|
155 |
Cancellation of restricted stock units in satisfaction of withholding tax |
|
|
(747) |
|
|
(866) |
Repurchase of common stock |
|
|
(3,546) |
|
|
(25,022) |
Proceeds from the issuance of preferred stock, net |
|
|
29,700 |
|
|
— |
Preferred stock dividends |
|
|
(891) |
|
|
— |
Principal payments on notes payable |
|
|
(448,237) |
|
|
(66,204) |
Net cash provided by (used in) financing activities |
|
|
51,422 |
|
|
(8,745) |
Increase (decrease) in cash, cash equivalents and restricted cash |
|
|
39,556 |
|
|
(3,888) |
Cash, cash equivalents and restricted cash at beginning of period |
|
|
32,374 |
|
|
42,758 |
Cash, cash equivalents and restricted cash at end of period |
|
$ |
71,930 |
|
$ |
38,870 |
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
Net cash paid for: |
|
|
|
|
|
|
Interest |
|
$ |
31,932 |
|
$ |
27,855 |
Income Taxes |
|
$ |
346 |
|
$ |
137 |
|
|
|
|
|
|
|
|
|
|
- |
|
|
- |
|
|
|
|
|
|
|
Supplemental disclosures of non-cash investing activities: |
|
|
|
|
|
|
During the nine months ended September 30, 2017 and 2016, liabilities of $2,931 and $3,089, respectively, incurred from aircraft and engines purchased not settled. |
|
|
|
|
|
|
During the nine months ended September 30, 2017 and 2016, engines and equipment totaling $36,285 and $9,266, respectively, were transferred from Held for Operating Lease to Held for Sale |
|
|
|
|
|
|
During the nine months ended September 30, 2016, an aircraft with a value of $2,925 was transferred from Property, equipment and furnishings to Assets Held for Lease. |
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited consolidated financial statements.
7
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, 2016.
In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments necessary to present fairly our financial position as of September 30, 2017 and December 31, 2016, and the results of our operations for the three and nine months ended September 30, 2017 and 2016, and our cash flows for the nine months ended September 30, 2017 and 2016. The results of operations and cash flows for the period ended September 30, 2017 are not necessarily indicative of the results of operations or cash flows which may be reported for the remainder of 2017.
(b) Principles of Consolidation:
We evaluate all entities in which we have an economic interest firstly to determine whether for accounting purposes the entity is a variable interest entity or voting interest entity. If the entity is a variable interest entity we consolidate the financial statements of that entity if we are the primary beneficiary of the entities’ activities. If the entity is a voting interest entity we consolidate the entity when we have a majority of voting interests. All inter-company balances are eliminated upon consolidation.
(c) 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. We use a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, 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 Measured and Recorded at Fair Value on a Nonrecurring Basis
We determine 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.
8
The following table shows by level, within the fair value hierarchy, the Company’s assets measured at fair value on a nonrecurring basis during the nine months ended September 30, 2017 and 2016, and the losses recorded during the nine months ended September 30, 2017 and 2016 on those assets:
|
|
Assets at Fair Value |
|
Total Losses |
||||||||||||||||||||||||||
|
|
September 30, 2017 |
|
September 30, 2016 |
|
Nine Months Ended September 30, |
||||||||||||||||||||||||
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
|
2017 |
|
2016 |
||||||||||
|
|
(in thousands) |
|
(in thousands) |
||||||||||||||||||||||||||
Equipment held for lease |
|
$ |
— |
|
$ |
11,483 |
|
$ |
— |
|
$ |
11,483 |
|
$ |
— |
|
$ |
337 |
|
$ |
— |
|
$ |
337 |
|
$ |
(9,019) |
|
$ |
(1,893) |
Equipment held for sale |
|
|
— |
|
|
32,758 |
|
|
— |
|
|
32,758 |
|
|
— |
|
|
589 |
|
|
— |
|
|
589 |
|
|
(7,681) |
|
|
(3,556) |
Spare parts inventory |
|
|
— |
|
|
26,847 |
|
|
— |
|
|
26,847 |
|
|
— |
|
|
1,731 |
|
|
— |
|
|
1,731 |
|
|
(5,543) |
|
|
(475) |
Total |
|
$ |
— |
|
$ |
71,088 |
|
$ |
— |
|
$ |
71,088 |
|
$ |
— |
|
$ |
2,657 |
|
$ |
— |
|
$ |
2,657 |
|
$ |
(22,243) |
|
$ |
(5,924) |
At September 30, 2017, the Company used Level 2 inputs to measure equipment held for sale. Level 2 inputs include quoted prices for similar assets in inactive markets.
An impairment charge is recorded when the carrying value of the asset exceeds its fair value. We evaluated the equipment return condition, end of lease compensation, accumulated maintenance reserves and expected future proceeds from part out and sale to record our initial best estimate of impairment. A write-down of equipment totaling $22.2 million was recorded during the nine months ended September 30, 2017, of which $16.7 million was recorded for seven engines and three aircraft for which leases ended or were modified in the period. An additional asset write-down of $5.5 million was recorded in the nine months ended September 30, 2017 based upon a comparison of the spare parts net book values with the revised net proceeds expected from part sales.
A write-down of equipment totaling $5.9 million was recorded during the nine months ended September 30, 2016, of which $2.0 million was recorded due to a management decision to consign one engine for part-out and sale, in which the asset’s net book value exceeded the estimated proceeds. An additional asset write-down of $2.0 million was recorded in the nine months ended September 30, 2016 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. A further write-down of $1.9 million was recorded due to the adjustment of the carrying value for an impaired engine within the portfolio to reflect estimated market value.
(d) Foreign Currency Translation:
The Company’s foreign investments have been converted at rates of exchange at September 30, 2017. The changes in exchange rates in our foreign investments reported under the equity method are included in stockholders’ equity as accumulated other comprehensive income.
(e) 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 $6.4 million for the nine months ended September 30, 2017 from $3.6 million for the comparable period in 2016 due to an increase in fees earned related to engines managed on behalf of third parties as well as service fee revenue at our Willis Asset Management subsidiary and an insurance settlement of $1.3 million related to one of our leased aircraft.
(f) Recent Accounting Pronouncements:
Recent Accounting Pronouncements Adopted by the Company:
In July 2015, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2015-11, Simplifying the Measurement of Inventory, which simplifies the measurement of inventory by requiring certain inventory to be measured at the lower of cost or net realizable value. The amendments in this ASU are effective for fiscal years beginning after December 15, 2017 and for interim periods therein. The Company
9
adopted ASU 2015-11 during the quarter ended March 31, 2017 and it did not have a material impact on our consolidated financial statements.
In November 2016, the FASB issued ASU 2016-18, Restricted Cash, which requires amounts generally described as restricted cash and restricted cash equivalents be included with cash and cash equivalents when reconciling the total beginning and ending amounts for the periods shown on the statement of cash flows. ASU 2016-08 is effective for fiscal years beginning after December 15, 2018 (including interim periods within those periods) using a retrospective transition method to each period presented. The Company adopted this standard as of March 31, 2017 and included $64.1 million and $22.3 million of restricted cash in the total of cash, cash equivalents and restricted cash in its statements of consolidated cash flows for the nine months ended September 30, 2017 and 2016, respectively. The adoption of this standard also resulted in an increase (decrease) in cash flows from operating, investing and financing activities of $3.4 million, $0.1 million and $1.3 million, respectively, for the nine months ended September 30, 2016.
In March 2016, the FASB issued ASU 2016-09, Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. The standard is intended to simplify several areas of accounting for share-based compensation arrangements, including the income tax impact, classification on the statement of cash flows and forfeitures. The new guidance became effective for the Company in the first quarter of fiscal 2017.
The Company adopted ASU 2016-09 on January 1, 2017 on a modified retrospective method through a cumulative adjustment to retained earnings of $1.3 million. As of the nine months ended September 30, 2017, excess tax benefit from stock-based compensation of $60,000 were reflected in the Consolidated Statements of Income as income tax expense, whereas they previously were recognized in equity. Additionally, our Consolidated Statements of Cash Flows now present excess tax benefits as an operating activity, with the prior periods adjusted accordingly. We have elected to account for forfeitures as they occur, rather than estimate expected forfeitures. As a result of the adoption of ASU 2016-09, the Consolidated Statement of Cash Flows for the nine months ended September 30, 2016 was adjusted as follows: a $0.2 million increase to net cash provided by operating activities and a $0.2 million decrease to net cash used in financing activities.
Recent Accounting Pronouncements To Be Adopted by the Company:
In 2014, the Financial Accounting Standards Board (“FASB”) issued new guidance applicable to revenue recognition that will be effective January 1, 2018. Early adoption was permitted for the year-ending December 31, 2017. The new guidance applies a more principles based approach to recognizing revenue. Under the new guidance, revenue is recognized when a customer obtains control of promised goods or services and is recognized in an amount that reflects the consideration that an entity expects to receive in exchange for those goods or services. In addition, the standard requires disclosure of the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The new guidance must be adopted using either a modified retrospective approach or a full retrospective approach for all periods presented. Under the modified retrospective method, the cumulative effect of applying the standard would be recognized at the date of initial application within retained earnings. Under the full retrospective approach, the standard would be applied to each prior reporting period presented. The Company continued its evaluation of the new guidance and the effect of adoption on the consolidated financial statements and believes the new standard has no impact on lease revenue and initial evaluation concluding no material impact to other revenue streams.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842) (ASU 2016-02). The FASB issued ASU 2016-02 to increase transparency and comparability among organizations recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. Under ASU 2016-02, lessors will account for leases using an approach that is substantially equivalent to existing U.S. GAAP for sales-type leases, direct financing leases and operating leases. Unlike current guidance, however, a lease with collectability uncertainties may be classified as a sales-type lease. If collectability of lease payments, plus any amount necessary to satisfy a lessee residual value guarantee, is not probable, lease payments received will be recognized as a deposit liability and the underlying assets will not be derecognized until collectability of the remaining amounts becomes probable. ASU 2016-02 is effective for interim and annual periods beginning after December 15, 2018,
10
with early adoption permitted, and must be adopted using a modified retrospective transition. We plan to adopt this guidance effective January 1, 2019 and are currently evaluating the potential impact adoption will have on our consolidated financial statements and related disclosures.
In January 2017, the FASB issued ASU 2017-04, “Intangibles—Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment,” that eliminates “Step 2” from the goodwill impairment test. The new standard is effective for us in the first quarter of fiscal 2020, and early adoption is permitted. The new guidance must be applied on a prospective basis. We do not anticipate that the adoption of this standard will have a significant impact on our consolidated financial statements or the related disclosures.
In May 2017, the FASB issued ASU 2017-09, “Compensation—Stock Compensation (Topic 718): Scope of Modification Accounting,” that provides guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting. The new guidance becomes effective for the Company in the first quarter of fiscal 2018. The new guidance must be applied on a prospective basis. We do not anticipate that the adoption of this standard will have a significant impact on our consolidated financial statements or the related disclosures.
2. Management Estimates
These 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, upon sale of the asset a loss may be realized. 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. 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 and the Company uses the equity method in recording investment activity. The investment has increased to $35.2 million as of September 30, 2017 as a net result of the Company receiving $1.9 million in distributions, recording $0.4 million as deferred gain as a result of the Company selling an engine to WMES and the Company’s share of WMES reported income of $5.1 million during the nine months ended September 30, 2017.
On June 3, 2014 we entered into an agreement with China Aviation Supplies Import & Export Corporation (“CASC”) to participate in a joint venture named CASC Willis Engine Lease Company Limited (“CASC Willis”), a new joint venture based in Shanghai, China. Each partner holds a fifty percent interest in the joint venture. In October 2014, we made a $15.0 million initial capital contribution, representing our fifty percent, up-front funding
11
contribution to the new joint venture. The company acquires and leases jet engines to Chinese airlines and concentrates on meeting the fast growing demand for leased commercial aircraft engines and aviation assets in the People’s Republic of China. During the nine months ended September 30, 2017 the Company recorded $0.5 million as deferred gain as a result of the Company selling an engine to CASC Willis, recorded $0.6 million foreign currency translation adjustment and the Company’s share of CASC Willis reported income of $1.0 million. Our investment in the joint venture is $14.1 million as of September 30, 2017.
Nine Months Ended September 30, 2017 |
|
WMES |
|
CASC |
|
Total |
|||
|
|
(in thousands) |
|||||||
Investment in joint ventures as of December 31, 2016 |
|
$ |
32,470 |
|
$ |
12,936 |
|
$ |
45,406 |
Earnings from joint venture |
|
|
5,055 |
|
|
1,000 |
|
|
6,055 |
Deferred gain on engine sale |
|
|
(443) |
|
|
(496) |
|
|
(939) |
Distribution |
|
|
(1,880) |
|
|
— |
|
|
(1,880) |
Foreign Currency Translation Adjustment |
|
|
— |
|
|
620 |
|
|
620 |
Investment in joint ventures as of September 30, 2017 |
|
$ |
35,202 |
|
$ |
14,060 |
|
$ |
49,262 |
“Other revenue” on the Consolidated Statement of Income includes management fees earned of $1.8 million and $0.5 million during the nine months ended September 30, 2017 and 2016, respectively, related to the servicing of engines for the WMES lease portfolio. “Gain on sale of leased equipment” on the Consolidated Statement of Income includes $0.9 million for the nine months ended September 30, 2017 related to both the sale of an engine to WMES ($0.4 million gain) and the sale of an engine to CASC Willis ($0.5 million gain). “Gain on sale of leased equipment” on the Consolidated Statement of Income includes $1.2 million for the nine months ended September 30, 2016 related to the sale of four engines to WMES for $46.1 million. As 50% owners of WMES and CASC Willis, we deferred these gains to our investment which is being amortized over a 15-year period to a 55% residual value.
Summarized financial information for 100% of WMES is presented in the following tables:
|
|
Three Months Ended September 30, |
||||
|
|
2017 |
|
2016 |
||
|
|
(in thousands) |
||||
Revenue |
|
$ |
12,286 |
|
$ |
8,549 |
Expenses |
|
|
6,366 |
|
|
7,496 |
WMES income before income taxes |
|
$ |
5,920 |
|
$ |
1,053 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
||||
|
|
2017 |
|
2016 |
||
|
|
|
||||
|
|
(in thousands) |
||||
Revenue |
|
$ |
32,146 |
|
$ |
25,547 |
Expenses |
|
|
20,820 |
|
|
23,886 |
WMES income before income taxes |
|
$ |
11,326 |
|
$ |
1,661 |
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2017 |
|
|
2016 |
|
|
|
(in thousands) |
||||
Total assets |
|
$ |
241,904 |
|
$ |
293,299 |
Total liabilities |
|
|
162,369 |
|
|
219,881 |
Total WMES net equity |
|
$ |
79,535 |
|
$ |
73,418 |
12
4. Notes Payable
Notes payable consisted of the following:
|
|
September 30, |
|
December 31, |
|
||
|
|
2017 |
|
2016 |
|
||
|
|
(in thousands) |
|
||||
Credit facility at a floating rate of interest of LIBOR plus 2.75%, secured by engines. The facility has a committed amount of $890.0 million at June 30, 2017, which revolves until the maturity date of April 2021. |
|
$ |
328,700 |
|
$ |
608,000 |
|
|
|
|
|
|
|
|
|
WEST II Series 2012-A term notes payable at a fixed rate of interest of 5.50%, maturing in September 2037. Secured by engines. |
|
|
264,187 |
|
|
279,541 |
|
|
|
|
|
|
|
|
|
WEST III Series A 2017-1 term notes payable at a fixed rate of interest of 4.69%, maturing in August 2042. Secured by engines. |
|
|
292,599 |
|
|
— |
|
|
|
|
|
|
|
|
|
WEST III Series B 2017-1 term notes payable at a fixed rate of interest of 6.36%, maturing in August 2042. Secured by engines. |
|
|
41,843 |
|
|
— |
|
|
|
|
|
|
|
|
|
Note payable at fixed interest rates ranging from 2.60% to 2.97%, maturing in July 2024. Secured by an aircraft. |
|
|
13,158 |
|
|
14,453 |
|
|
|
|
|
|
|
|
|
Note payable at a variable interest rate of LIBOR plus 2.25%, maturing in January 2018. Secured by engines. |
|
|
10,679 |
|
|
11,709 |
|
|
|
|
|
|
|
|
|
Notes payable |
|
|
951,166 |
|
|
913,703 |
|
|
|
|
|
|
|
|
|
Less: unamortized debt issuance costs |
|
|
(19,034) |
|
|
(13,448) |
|
Total notes payable |
|
$ |
932,132 |
|
$ |
900,255 |
|
We maintain a revolving credit facility to finance the acquisition of aircraft engines for lease as well as for general working capital purposes. On April 20, 2016 we entered into a Third Amended and Restated Credit Agreement which increased the revolving credit facility to $890.0 million from $700.0 million and extended the term to April 2021. This $890 million revolving credit facility has an accordion feature which would expand the entire credit facility to $1 billion. The initial interest rate on the facility is LIBOR plus 2.75%. The interest rate is adjusted quarterly, based on the Company’s leverage ratio, as calculated under the terms of the revolving credit facility.
On August 4, 2017, we closed an asset-backed securitization (“ABS”) through a newly-created, bankruptcy-remote, Delaware statutory trust, Willis Engine Structured Trust III (“WEST III” or “the Notes”), of which the Company is the sole beneficiary. The Notes were issued in two series, with the Series A Notes issued in an aggregate principal amount of $293.7M and the Series B Notes in an aggregate principal amount of $42.0M. The Notes are secured by a portfolio of 56 engines from the revolving credit facility. We used these funds, net of transaction expenses, to pay off part of our revolving credit facility totaling $328.7 million.
The assets and liabilities of WEST III will remain on the Company’s balance sheet. A portfolio of 56 commercial jet aircraft engines and leases thereof secures the obligations of WEST III under the ABS. The Notes have a scheduled amortization and are payable solely from revenue received by WEST III from the engines and the engine leases, after payment of certain expenses of WEST III. Series A Notes bear interest at a fixed rate of 4.69% per annum and Series B Notes bear interest at a fixed rate of 6.36% 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 in 10 years. The legal final maturity of the Notes is August 15, 2042.
13
In connection with the transactions described above, the Company entered into a Servicing Agreement and Administrative Agency Agreement with WEST III to provide certain engine, lease management and reporting functions for WEST III in return for fees based on a percentage of collected lease revenues and asset sales. Because WEST III is consolidated for financial statement reporting purposes, all fees eliminate upon consolidation.
At September 30, 2017, $334.4 million of WEST III term notes were outstanding. The assets of WEST III are not available to satisfy our or our affiliates’ obligations other than the obligations specific to WEST III. WEST III is consolidated for financial statement presentation purposes. WEST III’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 III’s maintenance of adequate reserves and capital. Under WEST III, 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 lease security deposits are formulaically accumulated in restricted accounts and are available to fund future maintenance events and to secure lease payments, respectively. Minimum maintenance reserve payments and security deposits of $5.0 million and $1.0 million, respectively, are held in restricted cash accounts.
For further information on our debt instruments, see the "Notes Payable" note in Part II, Item 8 of our Annual Report on Form 10-K for the year ended December 31, 2016.
The following is a summary of the aggregate maturities of our long-term debt at September 30, 2017:
Year |
|
(in thousands) |
|
2017 |
|
$ |
9,722 |
2018 |
|
|
48,401 |
2019 |
|
|
38,537 |
2020 |
|
|
38,137 |
2021 |
|
|
367,074 |
Thereafter |
|
|
449,295 |
|
|
$ |
951,166 |
5. Derivative Instruments
We periodically hold interest rate derivative instruments to mitigate exposure to changes in interest rates, in particular one-month LIBOR, with $339.4 million and $619.7 million of our borrowings at September 30, 2017 and December 31, 2016, respectively, at variable rates. As a matter of policy, we do not use derivatives for speculative purposes. During 2016, we entered into one interest rate swap agreement which has notional outstanding amount of $100.0 million, with remaining terms of 43 months. The fair value of the swap at September 30, 2017 was $0.2 million representing a net asset for us. We recorded a $0.5 million and nil expense to net finance costs during the nine months ended September 30, 2017 and 2016, respectively, from derivative instruments.
The Company estimates the fair value of derivative instruments using a discounted cash flow technique and has used creditworthiness inputs that corroborate observable market data evaluating the Company’s and counterparties’ risk of non-performance. Valuation of the derivative instruments requires certain assumptions for underlying variables and the use of different assumptions would result in a different valuation. Management believes it has applied assumptions consistently during the period. 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.
14
Earnings Effects of Derivative Instruments on the Statements of Income
The following table provides information about the income effects of our cash flow hedging relationships for September 30, 2017 and 2016:
|
|
|
|
Amount of Loss (Gain) Recognized on |
|
||||
|
|
|
|
Derivatives in the Statements of Income |
|
||||
Derivatives in Cash Flow Hedging |
|
Location of Loss (Gain) Recognized on |
|
Three Months Ended September 30, |
|
||||
Relationships |
|
Derivatives in the Statements of Income |
|
2017 |
|
2016 |
|
||
|
|
|
|
(in thousands) |
|
||||
Interest rate contracts |
|
Interest expense |
|
$ |
117 |
|
$ |
— |
|
Total |
|
|
|
$ |
117 |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of Loss (Gain) Recognized on |
|
||||
|
|
|
|
Derivatives in the Statements of Income |
|
||||
Derivatives in Cash Flow Hedging |
|
Location of Loss (Gain) Recognized on |
|
Nine Months Ended September 30, |
|
||||
Relationships |
|
Derivatives in the Statements of Income |
|
2017 |
|
2016 |
|
||
|
|
|
|
(in thousands) |
|
||||
Interest rate contracts |
|
Interest expense |
|
$ |
517 |
|
$ |
— |
|
Total |
|
|
|
$ |
517 |
|
$ |
— |
|
Effect of Cash Flow Hedge Derivative Instruments
The following tables provide additional information about the financial statement effects related to our cash flow hedges for the nine months ended September 30, 2017 and 2016:
|
|
Amount of Gain (Loss) Recognized |
|
Location of Loss (Gain) |
|
Amount of Loss (Gain) Recognized |
|
||||||||
|
|
in OCI on Derivatives |
|
Reclassified from |
|
from Accumulated OCI into Income |
|
||||||||
Derivatives in |
|
(Effective Portion) |
|
Accumulated OCI into |
|
(Effective Portion) |
|
||||||||
Cash Flow Hedging |
|
Three Months Ended September 30, |
|
Income |
|
Three Months Ended September 30, |
|
||||||||
Relationships |
|
2017 |
|
2016 |
|
(Effective Portion) |
|
2017 |
|
2016 |
|
||||
|
|
(in thousands) |
|
|
|
(in thousands) |
|
||||||||
Interest rate contracts |
|
$ |
164 |
|
$ |
— |
|
Interest expense |
|
$ |
117 |
|
$ |
— |
|
Total |
|
$ |
164 |
|
$ |
— |
|
Total |
|
$ |
117 |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of Gain (Loss) Recognized |
|
Location of Loss (Gain) |
|
Amount of Loss (Gain) Recognized |
|
||||||||
|
|
in OCI on Derivatives |
|
Reclassified from |
|
from Accumulated OCI into Income |
|
||||||||
Derivatives in |
|
(Effective Portion) |
|
Accumulated OCI into |
|
(Effective Portion) |
|
||||||||
Cash Flow Hedging |
|
Nine Months Ended September 30, |
|
Income |
|
Nine Months Ended September 30, |
|
||||||||
Relationships |
|
2017 |
|
2016 |
|
(Effective Portion) |
|
2017 |
|
2016 |
|
||||
|
|
(in thousands) |
|
|
|
(in thousands) |
|
||||||||
Interest rate contracts |
|
$ |
160 |
|
$ |
— |
|
Interest expense |
|
$ |
517 |
|
$ |
— |
|
Total |
|
$ |
160 |
|
$ |
— |
|
Total |
|
$ |
517 |
|
$ |
— |
|
The effective portion of the change in fair value on a derivative instrument designated as a cash flow hedge is reported as a component of other comprehensive income and is reclassified into earnings in the period during which the transaction being hedged affects earnings or it is probable that the forecasted transaction will not occur. The ineffective portion of the hedges is recorded in earnings in the current period. However, these are highly effective hedges and no significant ineffectiveness occurred in the periods presented.
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 2017 was a large financial institution in the United States that possessed an investment grade credit rating. Based on this rating, the Company believes that the counterparty was creditworthy and that their continuing performance under the hedging agreement was probable, and did not require the counterparty to provide collateral or other security to the Company.
15
6. 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 available in the form of either restricted stock or stock options. On May 28, 2015, the Company’s shareholders authorized an increase in the number of shares of Common Stock available for grant by 800,000 shares bringing the total to 2,800,000 shares authorized. 2,615,960 shares of restricted stock were granted under the 2007 Stock Incentive Plan by September 30, 2017. Of this amount, 166,744 shares of restricted stock were cancelled and returned to the pool of shares which could be granted under the 2007 Stock Incentive Plan resulting in a net number of 374,525 shares which were available as of September 30, 2017 for future issuance under the 2007 Incentive Plan. The fair value of the restricted stock awards equaled the stock price at the date of grants. The following table summarizes restricted stock activity during the year ended December 31, 2016 and the nine months ended September 30, 2017
|
|
Shares |
Restricted stock at December 31, 2015 |
|
396,595 |
Granted in 2016 (vesting over 2 years) |
|
20,000 |
Granted in 2016 (vesting over 3 years) |
|
85,000 |
Granted in 2016 (vesting over 4 years) |
|
13,250 |
Granted in 2016 (vesting on first anniversary from date of issuance) |
|
18,395 |
Cancelled in 2016 |
|
(20,377) |
Vested in 2016 |
|
(213,528) |
Restricted stock at December 31, 2016 |
|
299,335 |
Granted in 2017 (vesting over 3 years) |
|
200,700 |
Granted in 2017 (vesting in 1 year) |
|
9,903 |
Granted in 2017 (vesting in less than 1 year) |
|
5,000 |
Vested in 2017 |
|
(129,414) |
Cancelled in 2017 |
|
(10,999) |
Restricted stock at September 30, 2017 |
|
374,525 |
All cancelled shares have returned 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. At September 30, 2017 the stock compensation expense related to the restricted stock awards that will be recognized over the average remaining vesting period of 1.92 years totals $5.6 million. At September 30, 2017, the intrinsic value of unvested restricted stock awards is $9.2 million. The 2007 Plan was extend in May 2015 for 5 years until May 2020.
7. Income Taxes
Income tax expense for the three and nine months ended September 30, 2017 was $3.0 million and $13.4 million, respectively. Income tax expense for the three and nine months ended September 30, 2016 was $2.5 million and $8.0 million, respectively. The effective tax rates for the three and nine months ended September 30, 2017 were 35.9% and 40.7%, respectively. The effective tax rates for the three and nine months ended September 30, 2016 were 38.7% and 41.3%, 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.
16
8. 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, 2017 and December 31, 2016 was estimated to have a fair value of approximately $879.3 million and $864.0 million, respectively, based on the fair value of estimated future payments calculated using the prevailing interest rates at each period end.
9. 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
The following tables present a summary of the operating segments (amounts in thousands):
|
|
Leasing and |
|
|
|
|
|
|
|
|
||
For the three months ended September 30, 2017 |
|
Related Operations |
|
Spare Parts Sales |
|
Eliminations (1) |
|
Total |
||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Lease rent revenue |
|
$ |
33,474 |
|
$ |
— |
|
$ |
— |
|
$ |
33,474 |
Maintenance reserve revenue |
|
|
20,370 |
|
|
— |
|
|
— |
|
|
20,370 |
Spare parts and equipment sales |
|
|
— |
|
|
9,294 |
|
|
— |
|
|
9,294 |
Gain on sale of leased equipment |
|
|
174 |
|
|
— |
|
|
— |
|
s |
174 |
Other revenue |
|
|
2,538 |
|
|
247 |
|
|
(236) |
|
|
2,549 |
Total revenue |
|
|
56,556 |
|
|
9,541 |
|
|
(236) |
|
|
65,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
16,056 |
|
|
86 |
|
|
— |
|
|
16,142 |
Cost of spare parts and equipment sales |
|
|
— |
|
|
6,416 |
|
|
— |
|
|
6,416 |
Write-down of equipment |
|
|
6,226 |
|
|
732 |
|
|
— |
|
|
6,958 |
General and administrative |
|
|
13,387 |
|
|
921 |
|
|
— |
|
|
14,308 |
Technical expense |
|
|
2,605 |
|
|
— |
|
|
— |
|
|
2,605 |
Net finance costs |
|
|
14,220 |
|
|
— |
|
|
— |
|
|
14,220 |
Total expenses |
|
|
52,494 |
|
|
8,155 |
|
|
— |
|
|
60,649 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from operations |
|
$ |
4,062 |
|
$ |
1,386 |
|
$ |
(236) |
|
$ |
5,212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing and |
|
|
|
|
|
|
|
|
||
For the nine months ended September 30, 2017 |
|
Related Operations |
|
Spare Parts Sales |
|
Eliminations (1) |
|
Total |
||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Lease rent revenue |
|
$ |
95,045 |
|
$ |
— |
|
$ |
— |
|
$ |
95,045 |
Maintenance reserve revenue |
|
|
64,212 |
|
|
— |
|
|
— |
|
|
64,212 |
Spare parts and equipment sales |
|
|
19,300 |
|
|
21,973 |
|
|
— |
|
|
41,273 |
Gain on sale of leased equipment |
|
|
4,684 |
|
|
— |
|
|
— |
|
|
4,684 |
Other revenue |
|
|
6,314 |
|
|
697 |
|
|
(572) |
|
|
6,439 |
Total revenue |
|
|
189,555 |
|
|
22,670 |
|
|
(572) |
|
|
211,653 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
48,526 |
|
|
260 |
|
|
— |
|
|
48,786 |
Cost of spare parts and equipment sales |
|
|
14,623 |
|
|
14,923 |
|
|
— |
|
|
29,546 |
Write-down of equipment |
|
|
19,668 |
|
|
2,575 |
|
|
— |
|
|
22,243 |
General and administrative |
|
|
38,008 |
|
|
2,566 |
|
|
— |
|
|
40,574 |
Technical expense |
|
|
7,345 |
|
|
— |
|
|
— |
|
|
7,345 |
Net finance costs |
|
|
36,398 |
|
|
— |
|
|
— |
|
|
36,398 |
Total expenses |
|
|
164,568 |
|
|
20,324 |
|
|
— |
|
|
184,892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from operations |
|
$ |
24,987 |
|
$ |
2,346 |
|
$ |
(572) |
|
$ |
26,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing and |
|
|
|
|
|
|
|
|
||
For the three months ended September 30, 2016 |
|
Related Operations |
|
Spare Parts Sales |
|
Eliminations (1) |
|
Total |
||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Lease rent revenue |
|
$ |
31,270 |
|
$ |
— |
|
$ |
— |
|
$ |
31,270 |
Maintenance reserve revenue |
|
|
14,229 |
|
|
— |
|
|
— |
|
|
14,229 |
Spare parts sales |
|
|
900 |
|
|
3,260 |
|
|
— |
|
|
4,160 |
Gain on sale of leased equipment |
|
|
180 |
|
|
— |
|
|
— |
|
|
180 |
Other revenue |
|
|
1,487 |
|
|
786 |
|
|
(651) |
|
|
1,622 |
Total revenue |
|
|
48,066 |
|
|
4,046 |
|
|
(651) |
|
|
51,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
16,541 |
|
|
87 |
|
|
— |
|
|
16,628 |
Cost of spare parts and equipment sales |
|
|
640 |
|
|
2,426 |
|
|
— |
|
|
3,066 |
Write-down of equipment |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
General and administrative |
|
|
11,500 |
|
|
757 |
|
|
— |
|
|
12,257 |
Technical expense |
|
|
— |
|
|
— |
|
|
|
|
|
— |
Net finance costs |
|
|
10,116 |
|
|
114 |
|
|
— |
|
|
10,230 |
Other expense |
|
|
2,934 |
|
|
475 |
|
|
— |
|
|
3,409 |
Total expenses |
|
|
41,731 |
|
|
3,859 |
|
|
— |
|
|
45,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from operations |
|
$ |
6,335 |
|
$ |
187 |
|
$ |
(651) |
|
$ |
5,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing and |
|
|
|
|
|
|
|
|
||
For the nine months ended September 30, 2016 |
|
Related Operations |
|
Spare Parts Sales |
|
Eliminations (1) |
|
Total |
||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Lease rent revenue |
|
$ |
88,727 |
|
$ |
— |
|
$ |
— |
|
$ |
88,727 |
Maintenance reserve revenue |
|
|
45,562 |
|
|
— |
|
|
— |
|
|
45,562 |
Spare parts sales |
|
|
1,800 |
|
|
8,665 |
|
|
— |
|
|
10,465 |
Gain on sale of leased equipment |
|
|
3,430 |
|
|
— |
|
|
— |
|
|
3,430 |
Other revenue |
|
|
3,392 |
|
|
1,734 |
|
|
(1,512) |
|
|
3,614 |
Total revenue |
|
|
142,911 |
|
|
10,399 |
|
|
(1,512) |
|
|
151,798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
48,981 |
|
|
254 |
|
|
— |
|
|
49,235 |
Cost of spare parts sales |
|
|
1,288 |
|
|
6,497 |
|
|
— |
|
|
7,785 |
Write-down of equipment |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
General and administrative |
|
|
32,438 |
|
|
2,256 |
|
|
— |
|
|
34,694 |
Technical expense |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Net finance costs |
|
|
30,443 |
|
|
329 |
|
|
|
|
|
30,772 |
Other expense |
|
|
10,362 |
|
|
475 |
|
|
— |
|
|
10,837 |
Total expenses |
|
|
123,512 |
|
|
9,811 |
|
|
— |
|
|
133,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from operations |
|
$ |
19,399 |
|
$ |
588 |
|
$ |
(1,512) |
|
$ |
18,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents revenue generated between our operating segments |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets as of September 30, 2017 |
|
$ |
1,417,166 |
|
$ |
18,733 |
|
$ |
— |
|
$ |
1,435,899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets as of December 31, 2016 |
|
$ |
1,307,460 |
|
$ |
30,427 |
|
$ |
— |
|
$ |
1,337,887 |
18
10. Preferred Stock
On October 11, 2016, the Company entered into a Stock Purchase Agreement with Development Bank of Japan Inc., relating to the sale and issuance of an aggregate of 1,000,000 shares of the Company’s 6.5% Series A Preferred Stock, $0.01 par value per share (the “Series A Preferred Stock”) at a purchase price of $20.00 per share.
The Series A Preferred Stock carries a quarterly dividend at the rate per annum of 6.5% per share, with a $20.00 liquidation preference per share. The purchase and sale of the Series A Preferred Stock closed on October 14, 2016. The net proceeds to the Company after deducting investor fees were $19.8 million. The carrying amounts of the securities will equal the redemption amounts at the earliest redemption date of October 2023.
On September 22, 2017, WLFC entered into a Stock Purchase Agreement with Development Bank of Japan Inc. (“DBJ”), relating to the sale and issuance of an aggregate of 1,500,000 shares of the Company’s 6.5% Series A-2 Preferred Stock, $0.01 par value per share (the “Series A-2 Preferred Stock”) at a purchase price of $20.00 per share.
The Series A-2 Preferred Stock carries a quarterly dividend at the rate per annum of 6.5% per share, with a $20.00 liquidation preference per share. The purchase and sale of the Series A-2- Preferred Stock closed on September 27, 2017 and the first dividend of $587,671.23 is expected to be paid on January 15, 2018. The net proceeds to the Company after deducting issuance costs were $29.7 million. The carrying amounts of the securities will equal the redemption amounts at the earliest redemption date of September 2024.
The rights and privileges of the Preferred Stock are described below:
Voting Rights
Holders of the Preferred Stock do not have general voting rights.
Dividends
The Preferred Stock carries a quarterly dividend at the rate per annum of 6.5% per share. As of September 30, 2017, no dividends have been declared or paid.
Liquidation Preference
The holders of the Preferred Stock have preference in the event of any voluntary or involuntary liquidation, dissolution, or winding-up of the corporation, including a merger or consolidation. Upon such liquidation event, the preferred stockholders are entitled to be paid out of the assets of the Company available for distribution to its stockholders after payment of all the Company’s indebtedness and other obligations and before any payment shall be made to the holders of common stock or any other class or series of stock ranking on liquidation junior to the Preferred Stock an amount equal to the greater of $20.00 per share, plus any declared but unpaid dividends.
Redemption
The preferred stock has no stated maturity date; however the holders of the Preferred Stock have the option to require the Company to redeem all or any portion of the Preferred Stock for cash upon occurrence of any significant changes in operating results, ownership structure, or liquidity events as defined in the Preferred Stock purchase agreements. The redemption price is $20 per share plus dividends accrued but not paid. The Company is accreting the Preferred Stock Series A and Series A-2 to redemption value over the period from the date of issuance to October 2023 and September 2024, respectively.
19
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
Our core business is acquiring and leasing commercial aircraft engines and related aircraft equipment pursuant to operating leases, and the selective sale of such engines, all of which we sometimes refer to as “equipment.” In 2016, we purchased, through our wholly owned subsidiary Willis Asset Management Limited (“Willis Asset Management”), the business and assets of Total Engine Support Limited (“TES”). TES has been the engine management and consulting business of the TES Aviation Group. In 2013, we launched Willis Aeronautical Services, Inc. (“Willis Aero”), a wholly-owned subsidiary, whose primary focus is the sale of aircraft engine parts and materials through the acquisition or consignment of aircraft and engines 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 2016 Form 10-K.
Results of Operations
Three months ended September 30, 2017 compared to the three months ended September 30, 2016:
Lease Rent Revenue. Lease rent revenue for the three months ended September 30, 2017 increased 7.0% to $33.5 million from the comparable period in 2016. This increase primarily reflects a higher average lease rate factor and increased net book value of leased equipment in the current period. The aggregate net book value of lease equipment at September 30, 2017 and 2016 was $1,199.9 million and $1,118.2 million, respectively, an increase of 7.3%. The average utilization for the three months ended September 30, 2017 and 2016 was 91%. At September 30, 2017 and 2016, approximately 91% and 92%, respectively, of equipment held for lease by book value was on lease.
During the three months ended September 30, 2017, equipment and capitalized costs related to the lease portfolio had a gross addition of $67.3 million. During the three months ended September 30, 2016, equipment and capitalized costs related to the lease portfolio had a gross addition of $44.4 million.
Maintenance Reserve Revenue. Our maintenance reserve revenue for the three months ended September 30, 2017 increased 43.2% to $20.4 million from $14.2 million for the comparable period in 2016. The increase of $6.2 million of maintenance reserve revenues resulted from the termination of three long-term leases, net of maintenance reserve rights of $0.9 million, generating $8.8 million of long-term maintenance revenue compared to $2.0 million of long-term maintenance revenue in the comparable period from two engines coming off long-term leases.
Spare Parts and Equipment Sales. Spare parts and equipment sales for the three months ended September 30, 2017 were $9.3 million, a $5.1 million increase as compared to $4.2 million for the three months ended September 30, 2016. Spare parts sales for the three months ended September 30, 2017 were $9.3 million compared to $2.8 million in the comparable period in 2016. There were no equipment sales for the three months ended September 30, 2017 and $0.9 million for the three months ended September 30, 2016.
Gain on Sale of Leased Equipment. During the three months ended September 30, 2017 and 2016, we generated a net gain of $0.2 million.
Other Revenue. Our other revenue consists of management fee income, lease administration fees, foreign operation subsidies and third party consignment commissions earned by Willis Aero. Other revenue increased to $2.5 million from $1.6 million for the comparable period in 2016 due to an insurance settlement of $1.3 million related to one of our leased aircraft.
20
Depreciation and Amortization Expense. Depreciation and amortization expense decreased 2.9% to $16.1 million for the three months ended September 30, 2017 from $16.6 million in the comparable period in 2016, primarily due to changes in portfolio mix associated with our ongoing portfolio management efforts. As of July 1, 2017, 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.
Cost of Spare Parts and Equipment Sales. Cost of spare parts and equipment sales increased $3.3 million to $6.4 million for the three months ended September 30, 2017 compared to $3.1 million for the comparable period in 2016. Cost of equipment sales were $6.4 million for the three months ended September 30, 2017 and $0.6 million for the comparable period in 2016. Cost of spare parts sales for the three months ended September 30, 2017 was nil compared to $2.4 million in the comparable period in 2016. Gross margin on parts sales for the three months ended September 30, 2017, was 31.0% compared to 25.6% for the comparable period in 2016 primarily due to a change in the mix of parts sold in 2017.
Write-down of Equipment. Write-down of equipment was $7.0 million and $2.0 million in the three months ended September 30, 2017 and 2016, respectively. A write-down of $3.3 million was recorded during the three months ended September 30, 2017 for two engines due to be parted out reflecting expected future proceeds. An additional asset write-down of $3.7 million was recorded in the three months ended September 30, 2017 based upon a comparison of the spare parts net book values with the revised net proceeds expected from part sales. We evaluated the equipment return condition, end of lease compensation, accumulated maintenance reserves and expected future proceeds from part out and sale to record our initial best estimate of impairment. A write-down of equipment totaling $2.0 million was recorded in the three months ended September 30, 2016 due to the adjustment of the carrying value for an impaired engine within the portfolio to reflect estimated market value.
General and Administrative Expenses. General and administrative expenses increased 16.7% to $14.3 million for the three months ended September 30, 2017, from $12.3 million in the comparable period in 2016, due primarily to increased salary and payroll taxes of $0.5 million from increased headcount, primarily related to our TES acquisition, higher professional services costs associated with our preferred stock and leasing activity $0.5 million and higher bad debt expense of $0.3 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 increased 84.2% to $2.6 million for the three months ended September 30, 2017 compared to the year ago period due to increased engine maintenance expense of $1.2 million, higher increased engine maintenance cost ($1.1 million), and increased engine freight ($0.1 million).
Net Finance Costs. Net finance costs increased 39.0% to $14.2 million for the three months ended September 30, 2017, from $10.2 million in the comparable period in 2016, due to higher average debt balances as a result of WEST III in the current quarter compared to the year ago period. The average notes payable balances for the three months ending September 30, 2017 and 2016, were $1,058.2 million and $877.9 million, respectively, an increase of 20.5%. As of September 30, 2017, $339.4 million of our debt is tied to one-month U.S. dollar LIBOR which increased from an average of 0.51% for the three months ended September 30, 2016 to an average of 1.23% for the three months ended September 30, 2017 (average of month-end rates). As of September 30, 2017 and 2016, one-month LIBOR was 1.24% and 0.53%, respectively.
To mitigate exposure to interest rate changes, we periodically enter into interest rate swap agreements. As of September 30, 2017, such swap agreements had a notional outstanding amount of $100.0 million, with a remaining term of 46 months. No interest rate swap agreements existed during the three months ended September 30, 2016. We recorded a $517,000 and nil expense to net finance costs during the three months ended September 30, 2017 and 2016, respectively, from derivative investments.
21
Income from Joint Venture. Income from joint ventures for the three months ended September 30, 2017 and 2016 was $3.0 million and $0.6 million, respectively. The increase was due to the sale of a GE90 engine at WMES with a gain on sale recorded in the period of $2.1 million.
Income Tax Expense. Income tax expense for the three months ended September 30, 2017 and 2016 was $3.0 million and $2.5 million, respectively. The effective tax rates for the three months ended September 30, 2017 and 2016 were 35.9% and 38.7%, respectively. This decrease in effective tax rate can be attributed to an increase in income before income tax.
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, 2017, compared to the nine months ended September 30, 2016:
Lease Rent Revenue. Lease rent revenue for the nine months ended September 30, 2017 increased 7.1% to $95.0 million from the comparable period in 2016. This increase primarily reflects a higher average lease rate factor and increased net book value of leased equipment in the current period. The aggregate net book value of lease equipment at September 30, 2017 and 2016 was $1,199.9 million and $1,118.2 million, respectively, an increase of 7.3%. The average utilization for the nine months ended September 30, 2017 and 2016 remained consistent at 90%. At September 30, 2017 and 2016, approximately 91% and 92%, respectively, of equipment held for lease by book value was on lease.
During the nine months ended September 30, 2017, equipment and capitalized costs related to the lease portfolio had a gross addition of $196.5 million. During the nine months ended September 30, 2016, equipment and capitalized costs related to the lease portfolio had a gross addition of $108.6 million.
Maintenance Reserve Revenue. Our maintenance reserve revenue for the nine months ended September 30, 2017 increased 40.9% to $64.2 million from $45.6 million for the comparable period in 2016. The increase was due to higher maintenance reserve revenues related to the termination of long term leases and higher maintenance reserves billed reflecting increased usage of engines under lease resulting from increased net book value of lease equipment in the nine months ended September 30, 2017 than in the year ago period.
Spare Parts and Equipment Sales. Spare parts and equipment sales for the nine months ended September 30, 2017 were $41.3 million compared to $10.5 million in the comparable period in 2016. Equipment sales increased to $19.3 million in the nine months ended September 30, 2017 from $1.8 million from the comparable 2016 period. The increase was due to the sale of five airframes. Spare parts sales for the nine months ended September 30, 2017 were $22.0 million compared to $8.7 million in the comparable period in 2016.
Gain on Sale of Leased Equipment. During the nine months ended September 30, 2017, we sold seven engines and other related equipment generating a net gain of $4.7 million. During the nine months ended September 30, 2016, we sold one airframe, seven engines and other related equipment generating a net gain of $3.4 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 $6.4 million for the nine months ended September 30, 2017 from $3.6 million for the comparable period in 2016 due to an increase in fees earned related to engines managed on behalf of third parties as well as service fee revenue at our Willis Asset Management subsidiary and an insurance settlement of $1.3 million related to one of our leased aircraft.
Depreciation and Amortization Expense. Depreciation and amortization expense 48.8 million for the nine months ended September 30, 2017 compared to $49.2 million for the comparable period in 2016. As of July 1, 2016, we adjusted the depreciation for certain older engine types. It is our policy to review estimates regularly to
22
reflect the cost of equipment over the useful life of these engines. The 2016 change in depreciation estimate did not have a material impact on depreciation in the current period.
Cost of Spare Parts and Equipment Sales. Cost of spare parts and equipment sales increased $21.8 million to $29.5 million for the nine months ended September 30, 2017 compared to $7.8 million for the comparable period in 2016. Cost of equipment sales were $14.6 million for the nine months ended September 30, 2017 and $1.3 million for the comparable period in 2016. Cost of spare parts sales for the nine months ended September 30, 2017 were $14.9 million compared to $6.5 million in the comparable period in 2016. Gross margin on parts sales for the nine months ended September 30, 2017 quarter was 32.9% compared to 25.2% for the comparable period in 2016 primarily due to a change in the mix of parts sold in 2017.
Write-down of Equipment. Write-down of equipment was $22.2 million and $5.9 million in the nine months ended September 30, 2017 and 2016, respectively. A write-down of equipment totaling $16.7 million was recorded in the nine months ended September 30, 2017 due to a management decision to consign four engines for part-out and sale, in which the asset’s net book value exceeded the estimated proceeds. A further write-down of $5.5 million was recorded due to the adjustment of the carrying value for four engines within the portfolio to reflect estimated market value. A write-down of equipment totaling $2.0 million was recorded in the nine months ended September 30, 2016 due to a management decision to consign one engine for part-out and sale, in which the asset’s net book value exceeded the estimated proceeds. A further write-down of $1.9 million was recorded due to the adjustment of the carrying value for an impaired engine within the portfolio to reflect estimated market value. An additional write-down of $2.0 million was recorded in the nine months ended September 30, 2016 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 16.9% to $40.6 million for the nine months ended September 30, 2017, from $34.7 million in the comparable period in 2016, due primarily to higher personnel expense ($4.9 million) due to increased head count primarily related to our TES acquisition, and higher administrative costs ($1.0 million), mostly due to bad debt expense.
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 increased 49.5% to $7.3 million for the nine months ended September 30, 2017 compared to the year ago period due to higher engine technical services expense ($0.5 million) due to increased engine returns, higher engine thrust rental fees ($0.2 million), increased engine maintenance cost ($0.4 million), and increased engine freight ($0.2 million).
Net Finance Costs. Net finance costs increased 18.3% to $36.4 million for the nine months ended September 30, 2017, from $30.8 million in the comparable period in 2016, due to higher average debt balances as a result of WEST III in during the nine months ended September 30, 2017 compared to the year ago period. The average notes payable balances for the nine months ending September 30, 2017 and 2016, were $954.6 million and $880.9 million, respectively, an increase of 8.3%. As of September 30, 2017, $339.4 million of our debt is tied to one-month U.S. dollar LIBOR which increased from an average of 0.47% for the nine months ended September 30, 2016 to an average of 1.06% for the nine months ended September 30, 2017 (average of month-end rates). As of September 30, 2017 and 2016, one-month LIBOR was 1.24% and 0.53%, respectively.
Income Tax Expense. Income tax expense for the nine months ended September 30, 2017 and 2016 was $13.4 million and $8.0 million, respectively. The effective tax rates for the nine months ended September 30, 2017 and 2016 were 40.7% and 41.3%, respectively.
Liquidity and Capital Resources
We finance our growth through borrowings secured by our equipment lease portfolio. Cash of approximately $485.7 million and $87.0 million in the nine months periods ended September 30, 2017 and 2016, respectively, was derived from this activity. In these same time periods, $448.2 million and $66.2million, respectively, was used to pay down related debt.
23
At September 30, 2017, $5.4 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 $177.3 million and $113.2 million for the nine-month periods ended September 30, 2017 and 2016, respectively.
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 and lease security deposits for some of our engines on lease are restricted per our WEST II and WEST III debt agreements. Cash from WEST II and WEST III 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 nine months, and are subject to a minimum balance of $9.8 million and $6.0 million, respectively. Cash received as security deposits for engines in our West III financing are formulaically held in a restricted cash account with a $1.3 million minimum. 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 91% and 92%, by book value, of our assets were on lease at September 30, 2017 and December 31, 2016, respectively. The average utilization rate was 91% for the nine month periods ended September 30, 2017 and 2016. 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, 2017, notes payable consists of loans totaling $932.1 million payable over periods of approximately 0.5 years to 24.9 years with interest rates varying between approximately 2.6% and 6.4%. Substantially all of our assets are pledged to secure our obligations to creditors. For further information on our debt instruments, see the "Notes Payable" Note 5 in Part I, Item 1 of this Form 10-Q.
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 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, 2017, 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 4.25 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, 2017, we are in compliance with the covenants specified in the WEST II and West III indentures and servicing agreements.
Approximately $48.5 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
24
from cash flows from ongoing operations. The table below summarizes our contractual commitments at September 30, 2017:
|
|
|
|
|
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 |
|
$ |
951,166 |
|
$ |
48,522 |
|
$ |
76,790 |
|
$ |
563,167 |
|
$ |
262,687 |
Interest payments under long-term debt obligations |
|
|
239,004 |
|
|
45,143 |
|
|
84,015 |
|
|
55,180 |
|
|
54,666 |
Operating lease obligations |
|
|
1,797 |
|
|
1,234 |
|
|
563 |
|
|
- |
|
|
- |
Purchase obligations |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
Total |
|
$ |
1,191,967 |
|
$ |
94,899 |
|
$ |
161,368 |
|
$ |
618,347 |
|
$ |
317,353 |
We have estimated the interest payments due under long-term debt by applying the interest rates applicable at September 30, 2017 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 leverage and in the rates for one-month LIBOR.
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, resulting from an increase in the amount of equipment off-lease or 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.
Cash flow provided from operating activities was $110.2 million and $65.7 million in the nine month periods ended September 30, 2017 and 2016, respectively. The increase was primarily due to net income and associated deferred tax liability, and increased write-down and change in maintenance reserves.
Cash flow (used in) investing activities was $(122.0) million and $(60.8) million in the nine month periods ended September 30, 2017 and 2016, respectively. The increase in cash used was primarily due to the purchase of equipment held for operating lease and a decrease in proceeds from the sale of equipment.
Cash flow provided by (used in) financing activities was $51.4 and $(8.7) million in the nine month periods ended September 30, 2017 and 2016, respectively. The increase was primarily due to additional financing that closed in the period for WEST III and a new preferred stock offering.
On July 31, 2017, the Company through, its wholly owned, special-purpose Delaware statutory trust, Willis Engine Structured Trust III (“WEST III”) issued $335.7 million of notes (the “Notes”). The Notes consist of two series; Initial Series A Notes 2017-1 fixed rate notes in the aggregate principal amount of $293.7 million bearing a 4.69% fixed rate coupon and issued at a price of 99.91% and Initial Series B 2017-1 fixed rate notes in the aggregate principal amount of $42.0 million bearing a 6.36% fixed rate coupon and issued at a price of 98.3%.
The net proceeds from the Notes offering has been applied, in part, to pay fees and expenses related to the issuance and to pay the Company periodically over a 270-day delivery period in consideration for the aircraft engines acquired by WEST III from Willis. The Company will primarily utilize net proceeds received as consideration for aircraft engine sales to repay certain amounts drawn under our revolving credit facility. The Notes will be secured by, among other things, WEST III’s direct and indirect interests in a portfolio of 56 aircraft engines.
Recent Accounting Pronouncements
The most recent adopted accounting pronouncements are described in Note 1(g) to our unaudited consolidated financial statements included in this Quarterly Report on Form 10-Q.
25
Management of Interest Rate Exposure
At September 30, 2017, $339.4million 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. During 2016, we entered into one interest rate swap agreement which has a notional outstanding amount of $100.0 million, with remaining term of 43 months. The fair value of the swap at September 30, 2017 was $228,000 representing a net asset for us.
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, 2017, $339.4 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, our annual interest expense would increase or decrease $2.4 million.
We hedge a portion of our borrowings from time to time, effectively fixing the rate of these borrowings. This hedging activity helps protect us against reduced margins on longer term fixed rate leases. Based on the implied forward rates for one-month LIBOR, we expect interest expense will be increased by approximately $0.6 million for the year ending December 31, 2017 as a result of our hedges. Such hedging activities may limit our ability to participate in the benefits of any decrease in interest rates, but may also protect us from increases in interest rates. Furthermore, since lease rates tend to vary with interest rate levels, it is possible that we can adjust lease rates for the effect of change in interest rates at the termination of leases. Other financial assets and liabilities are at fixed rates.
We are also exposed to currency devaluation risk. Most of our leases require payment in U.S. dollars. During the nine months ended September 30, 2017, 85% of our lease rent revenues came from non-United States domiciled lessees. If these lessees’ currency devalues against the U.S. dollar, the lessees could potentially encounter difficulty in making their lease payments.
No customer accounted for more than 10% of total lease rent revenue during the nine months ended September 30, 2017 and 2016.
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
26
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, 2017 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
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. The Board of Directors reaffirmed the repurchase plan on April 21, 2015. This plan extends the previous plan authorized on December 8, 2009, and increases the number of shares authorized for repurchase up to $100.0 million.
Common stock repurchases, under our authorized plan, in the three months ended September 30, 2017 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) |
||||||||||
April 1, 2017 - April 30, 2017 |
|
|
78 |
|
$ |
22.39 |
|
|
78 |
|
$ |
30,246 |
May 1, 2017 - May 31, 2017 |
|
|
36 |
|
$ |
24.88 |
|
|
36 |
|
$ |
29,339 |
June 1, 2017 - June 30, 2017 |
|
|
— |
|
$ |
— |
|
|
— |
|
$ |
29,339 |
July 1, 2017 - September 30, 2017 |
|
|
— |
|
$ |
— |
|
|
— |
|
$ |
29,339 |
Total |
|
|
114 |
|
$ |
23.18 |
|
|
114 |
|
$ |
29,339 |
The Company has considered the outcome of the stockholder voting results with respect to the advisory vote on the frequency of future advisory voting on executive compensation in which every three years received the highest number of votes cast on the frequency proposal and the Company has determined to hold advisory votes on executive compensation every three years.
27
Exhibit |
|
Description |
3.1 |
|
|
3.2 |
|
|
4.1 |
|
|
4.2 |
|
|
4.3 |
|
|
4.4 |
|
|
4.5 |
|
|
4.6* |
|
|
4.7 |
|
|
10.1 |
|
|
10.2 |
|
|
10.3 |
|
|
10.4 |
|
|
10.5 |
|
|
10.6 |
|
|
10.7* |
|
|
10.8* |
|
28
10.9* |
|
|
10.10* |
|
|
10.11* |
|
|
10.12* |
|
|
10.13 |
|
|
10.14 |
|
|
10.15 |
|
|
10.16 |
|
|
10.17 |
|
|
10.19 |
|
|
10.20* |
|
|
10.21* |
|
|
10.22* |
|
|
10.23* |
|
|
10.24* |
|
|
10.25 |
|
|
11.1 |
|
|
14.1 |
|
|
31.1 |
|
|
31.2 |
|
|
32 |
|
|
101.INS |
|
XBRL Instance Document |
29
101.SCH |
|
XBRL Taxonomy Extension Schema |
101.CAL |
|
XBRL Taxonomy Extension Calculation Linkbase |
101.DEF |
|
XBRL Taxonomy Extension Definition Linkbase |
101.LAB |
|
XBRL Taxonomy Extension Labels Linkbase |
101.PRE |
|
XBRL Taxonomy Extension Presentation Linkbase |
*Confidential treatment has been requested for certain portions of this exhibit. These portions have been omitted and filed separately with the SEC.
30
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 9, 2017
|
Willis Lease Finance Corporation |
|
|
|
|
|
By: |
/s/ Scott B. Flaherty |
|
|
Scott B. Flaherty |
|
|
Chief Financial Officer |
|
|
(Principal Accounting Officer) |
|
|
|
31