25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Air Lease Corporation
Buy, Hold or Sell?

Let's analyze Air Lease Corporation together

I guess you are interested in Air Lease Corporation. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Air Lease Corporation. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Air Lease Corporation

I send you an email if I find something interesting about Air Lease Corporation.

1. Quick Overview

1.1. Quick analysis of Air Lease Corporation (30 sec.)










1.2. What can you expect buying and holding a share of Air Lease Corporation? (30 sec.)

How much money do you get?

How much money do you get?
$1.24
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$68.65
Expected worth in 1 year
$74.81
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
$7.39
Return On Investment
15.0%

For what price can you sell your share?

Current Price per Share
$49.42
Expected price per share
$45.69 - $52.31
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Air Lease Corporation (5 min.)




Live pricePrice per Share (EOD)
$49.42
Intrinsic Value Per Share
$59.88 - $602.18
Total Value Per Share
$128.53 - $670.83

2.2. Growth of Air Lease Corporation (5 min.)




Is Air Lease Corporation growing?

Current yearPrevious yearGrowGrow %
How rich?$7.6b$6.8b$542.5m7.4%

How much money is Air Lease Corporation making?

Current yearPrevious yearGrowGrow %
Making money$133.9m$134.7m-$761.7k-0.6%
Net Profit Margin19.7%21.0%--

How much money comes from the company's main activities?

2.3. Financial Health of Air Lease Corporation (5 min.)




2.4. Comparing to competitors in the Rental & Leasing Services industry (5 min.)




  Industry Rankings (Rental & Leasing Services)  


Richest
#3 / 82

Most Revenue
#15 / 82
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Air Lease Corporation?

Welcome investor! Air Lease Corporation's management wants to use your money to grow the business. In return you get a share of Air Lease Corporation.

First you should know what it really means to hold a share of Air Lease Corporation. And how you can make/lose money.

Speculation

The Price per Share of Air Lease Corporation is $49.42. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Air Lease Corporation.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Air Lease Corporation, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $68.65. Based on the TTM, the Book Value Change Per Share is $1.54 per quarter. Based on the YOY, the Book Value Change Per Share is $0.97 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.31 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Air Lease Corporation.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.931.9%1.202.4%1.122.3%0.811.6%0.941.9%
Usd Book Value Change Per Share3.266.6%1.543.1%0.972.0%1.022.1%1.112.2%
Usd Dividend Per Share0.320.6%0.310.6%0.290.6%0.250.5%0.160.3%
Usd Total Gains Per Share3.587.2%1.853.7%1.262.5%1.272.6%1.272.6%
Usd Price Per Share45.29-46.55-39.76-40.07-38.47-
Price to Earnings Ratio12.18-10.91-8.94-9.18-10.52-
Price-to-Total Gains Ratio12.66-36.51-31.63-28.92-37.70-
Price to Book Ratio0.66-0.71-0.65-0.69-0.90-
Price-to-Total Gains Ratio12.66-36.51-31.63-28.92-37.70-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share49.42
Number of shares20
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.310.25
Usd Book Value Change Per Share1.541.02
Usd Total Gains Per Share1.851.27
Gains per Quarter (20 shares)36.9525.44
Gains per Year (20 shares)147.78101.77
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
125123138208292
24924628640163194
37436943460245296
49949258280327398
5124615730100409500
6148738878120490602
71738611026140572704
81989851174160654806
922211081322181735908
10247123114702018171010

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%54.01.01.096.4%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%55.01.00.098.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%47.00.09.083.9%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%55.01.00.098.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Air Lease Corporation compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--3.2581.538+112%0.971+236%1.021+219%1.111+193%
Book Value Per Share--68.65365.789+4%61.064+12%58.444+17%46.176+49%
Current Ratio--0.3870.336+15%0.617-37%1.279-70%0.965-60%
Debt To Asset Ratio--0.7610.7640%0.768-1%0.758+0%0.754+1%
Debt To Equity Ratio--3.1893.240-2%3.308-4%3.135+2%3.066+4%
Dividend Per Share--0.3190.309+3%0.289+10%0.251+27%0.162+97%
Enterprise Value---18953738722.230-18111512140.830-4%-17431271537.500-8%-15249465636.212-20%-11100247709.555-41%
Eps--0.9301.201-23%1.116-17%0.814+14%0.938-1%
Ev To Ebitda Ratio---10.900-8.091-26%-14.620+34%-11.489+5%-9.254-15%
Ev To Sales Ratio---6.866-6.767-1%-6.788-1%-6.552-5%-5.527-19%
Free Cash Flow Per Share--9.627-1.803+119%-5.417+156%-3.946+141%-4.606+148%
Free Cash Flow To Equity Per Share--16.9532.734+520%-5.304+131%-0.570+103%-1.077+106%
Gross Profit Margin--0.5730.616-7%0.661-13%0.716-20%0.730-22%
Intrinsic Value_10Y_max--602.178--------
Intrinsic Value_10Y_min--59.876--------
Intrinsic Value_1Y_max---5.668--------
Intrinsic Value_1Y_min---14.367--------
Intrinsic Value_3Y_max--33.277--------
Intrinsic Value_3Y_min---25.782--------
Intrinsic Value_5Y_max--132.874--------
Intrinsic Value_5Y_min---18.057--------
Market Cap5504251340.000+8%5063608277.7705196077109.170-3%4428627962.500+14%4518340163.788+12%4321376365.445+17%
Net Profit Margin--0.1510.197-24%0.210-28%0.168-10%0.237-37%
Operating Margin--0.2100.447-53%0.127+65%0.245-14%0.294-29%
Operating Ratio--0.4850.628-23%0.667-27%0.669-28%0.631-23%
Pb Ratio0.720+8%0.6600.708-7%0.651+1%0.686-4%0.903-27%
Pe Ratio13.286+8%12.17610.914+12%8.936+36%9.180+33%10.522+16%
Price Per Share49.420+8%45.29046.550-3%39.763+14%40.072+13%38.465+18%
Price To Free Cash Flow Ratio1.283+8%1.176-1.400+219%-2.944+350%-2.890+346%-2.627+323%
Price To Total Gains Ratio13.812+8%12.65836.507-65%31.628-60%28.917-56%37.697-66%
Quick Ratio--0.3840.507-24%0.751-49%1.349-72%0.995-61%
Return On Assets--0.0030.004-25%0.005-30%0.004-10%0.006-43%
Return On Equity--0.0140.018-26%0.020-32%0.015-8%0.023-40%
Total Gains Per Share--3.5781.847+94%1.260+184%1.272+181%1.273+181%
Usd Book Value--7675697000.0007343713000.000+5%6801163750.000+13%6585940800.000+17%5191357725.000+48%
Usd Book Value Change Per Share--3.2581.538+112%0.971+236%1.021+219%1.111+193%
Usd Book Value Per Share--68.65365.789+4%61.064+12%58.444+17%46.176+49%
Usd Dividend Per Share--0.3190.309+3%0.289+10%0.251+27%0.162+97%
Usd Enterprise Value---18953738722.230-18111512140.830-4%-17431271537.500-8%-15249465636.212-20%-11100247709.555-41%
Usd Eps--0.9301.201-23%1.116-17%0.814+14%0.938-1%
Usd Free Cash Flow--1076301000.000-200514000.000+119%-603300750.000+156%-444501050.000+141%-517147350.000+148%
Usd Free Cash Flow Per Share--9.627-1.803+119%-5.417+156%-3.946+141%-4.606+148%
Usd Free Cash Flow To Equity Per Share--16.9532.734+520%-5.304+131%-0.570+103%-1.077+106%
Usd Market Cap5504251340.000+8%5063608277.7705196077109.170-3%4428627962.500+14%4518340163.788+12%4321376365.445+17%
Usd Price Per Share49.420+8%45.29046.550-3%39.763+14%40.072+13%38.465+18%
Usd Profit--103971000.000133958500.000-22%134720250.000-23%96468050.000+8%107924525.000-4%
Usd Revenue--690164000.000670857500.000+3%642505000.000+7%581076250.000+19%480344850.000+44%
Usd Total Gains Per Share--3.5781.847+94%1.260+184%1.272+181%1.273+181%
 EOD+4 -4MRQTTM+21 -19YOY+23 -175Y+24 -1610Y+20 -20

3.3 Fundamental Score

Let's check the fundamental score of Air Lease Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.286
Price to Book Ratio (EOD)Between0-10.720
Net Profit Margin (MRQ)Greater than00.151
Operating Margin (MRQ)Greater than00.210
Quick Ratio (MRQ)Greater than10.384
Current Ratio (MRQ)Greater than10.387
Debt to Asset Ratio (MRQ)Less than10.761
Debt to Equity Ratio (MRQ)Less than13.189
Return on Equity (MRQ)Greater than0.150.014
Return on Assets (MRQ)Greater than0.050.003
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Air Lease Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.908
Ma 20Greater thanMa 5050.025
Ma 50Greater thanMa 10047.083
Ma 100Greater thanMa 20045.887
OpenGreater thanClose49.540
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Air Lease Corporation

Air Lease Corporation, an aircraft leasing company, engages in the purchase and leasing of commercial jet aircraft to airlines worldwide. It sells aircraft from its fleet to third parties, including other leasing companies, financial services companies, airlines, and other investors. The company provides fleet management services to investors and owners of aircraft portfolios. As of December 31, 2023, it owned a fleet of 463 aircraft, including 345 narrowbody aircraft and 118 widebody aircraft. Air Lease Corporation was incorporated in 2010 and is headquartered in Los Angeles, California.

Fundamental data was last updated by Penke on 2024-12-07 14:19:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Air Lease Corporation earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Air Lease Corporation to the Rental & Leasing Services industry mean.
  • A Net Profit Margin of 15.1% means that $0.15 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Air Lease Corporation:

  • The MRQ is 15.1%. The company is making a huge profit. +2
  • The TTM is 19.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.1%TTM19.7%-4.7%
TTM19.7%YOY21.0%-1.3%
TTM19.7%5Y16.8%+2.9%
5Y16.8%10Y23.7%-6.9%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ15.1%7.1%+8.0%
TTM19.7%5.0%+14.7%
YOY21.0%9.5%+11.5%
5Y16.8%5.3%+11.5%
10Y23.7%4.0%+19.7%
4.3.1.2. Return on Assets

Shows how efficient Air Lease Corporation is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Air Lease Corporation to the Rental & Leasing Services industry mean.
  • 0.3% Return on Assets means that Air Lease Corporation generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Air Lease Corporation:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.4%-0.1%
TTM0.4%YOY0.5%0.0%
TTM0.4%5Y0.4%+0.1%
5Y0.4%10Y0.6%-0.2%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.4%-1.1%
TTM0.4%0.9%-0.5%
YOY0.5%1.4%-0.9%
5Y0.4%1.0%-0.6%
10Y0.6%0.8%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Air Lease Corporation is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Air Lease Corporation to the Rental & Leasing Services industry mean.
  • 1.4% Return on Equity means Air Lease Corporation generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Air Lease Corporation:

  • The MRQ is 1.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.8%-0.5%
TTM1.8%YOY2.0%-0.1%
TTM1.8%5Y1.5%+0.4%
5Y1.5%10Y2.3%-0.8%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%4.6%-3.2%
TTM1.8%3.4%-1.6%
YOY2.0%4.2%-2.2%
5Y1.5%3.4%-1.9%
10Y2.3%2.5%-0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Air Lease Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Air Lease Corporation is operating .

  • Measures how much profit Air Lease Corporation makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Air Lease Corporation to the Rental & Leasing Services industry mean.
  • An Operating Margin of 21.0% means the company generated $0.21  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Air Lease Corporation:

  • The MRQ is 21.0%. The company is operating efficient. +1
  • The TTM is 44.7%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ21.0%TTM44.7%-23.7%
TTM44.7%YOY12.7%+32.0%
TTM44.7%5Y24.5%+20.1%
5Y24.5%10Y29.4%-4.9%
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ21.0%19.3%+1.7%
TTM44.7%13.2%+31.5%
YOY12.7%14.2%-1.5%
5Y24.5%11.5%+13.0%
10Y29.4%11.0%+18.4%
4.3.2.2. Operating Ratio

Measures how efficient Air Lease Corporation is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Rental & Leasing Services industry mean).
  • An Operation Ratio of 0.48 means that the operating costs are $0.48 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Air Lease Corporation:

  • The MRQ is 0.485. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.628. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.485TTM0.628-0.143
TTM0.628YOY0.667-0.039
TTM0.6285Y0.669-0.041
5Y0.66910Y0.631+0.039
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4850.962-0.477
TTM0.6280.957-0.329
YOY0.6670.888-0.221
5Y0.6690.926-0.257
10Y0.6310.901-0.270
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Air Lease Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Air Lease Corporation is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Rental & Leasing Services industry mean).
  • A Current Ratio of 0.39 means the company has $0.39 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Air Lease Corporation:

  • The MRQ is 0.387. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.336. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.387TTM0.336+0.051
TTM0.336YOY0.617-0.281
TTM0.3365Y1.279-0.943
5Y1.27910Y0.965+0.314
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3871.290-0.903
TTM0.3361.334-0.998
YOY0.6171.307-0.690
5Y1.2791.371-0.092
10Y0.9651.366-0.401
4.4.3.2. Quick Ratio

Measures if Air Lease Corporation is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Air Lease Corporation to the Rental & Leasing Services industry mean.
  • A Quick Ratio of 0.38 means the company can pay off $0.38 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Air Lease Corporation:

  • The MRQ is 0.384. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.507. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.384TTM0.507-0.123
TTM0.507YOY0.751-0.244
TTM0.5075Y1.349-0.842
5Y1.34910Y0.995+0.353
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3840.679-0.295
TTM0.5070.679-0.172
YOY0.7510.883-0.132
5Y1.3490.901+0.448
10Y0.9950.970+0.025
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Air Lease Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Air Lease Corporation assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Air Lease Corporation to Rental & Leasing Services industry mean.
  • A Debt to Asset Ratio of 0.76 means that Air Lease Corporation assets are financed with 76.1% credit (debt) and the remaining percentage (100% - 76.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Air Lease Corporation:

  • The MRQ is 0.761. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.764. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.761TTM0.764-0.003
TTM0.764YOY0.768-0.004
TTM0.7645Y0.758+0.006
5Y0.75810Y0.754+0.004
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7610.694+0.067
TTM0.7640.684+0.080
YOY0.7680.681+0.087
5Y0.7580.688+0.070
10Y0.7540.643+0.111
4.5.4.2. Debt to Equity Ratio

Measures if Air Lease Corporation is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Air Lease Corporation to the Rental & Leasing Services industry mean.
  • A Debt to Equity ratio of 318.9% means that company has $3.19 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Air Lease Corporation:

  • The MRQ is 3.189. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.240. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.189TTM3.240-0.051
TTM3.240YOY3.308-0.067
TTM3.2405Y3.135+0.106
5Y3.13510Y3.066+0.068
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1892.221+0.968
TTM3.2402.170+1.070
YOY3.3082.146+1.162
5Y3.1352.298+0.837
10Y3.0662.205+0.861
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Air Lease Corporation generates.

  • Above 15 is considered overpriced but always compare Air Lease Corporation to the Rental & Leasing Services industry mean.
  • A PE ratio of 12.18 means the investor is paying $12.18 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Air Lease Corporation:

  • The EOD is 13.286. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.176. Based on the earnings, the company is underpriced. +1
  • The TTM is 10.914. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD13.286MRQ12.176+1.110
MRQ12.176TTM10.914+1.262
TTM10.914YOY8.936+1.978
TTM10.9145Y9.180+1.733
5Y9.18010Y10.522-1.342
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
EOD13.2867.805+5.481
MRQ12.1767.675+4.501
TTM10.9148.560+2.354
YOY8.93610.911-1.975
5Y9.18011.210-2.030
10Y10.52211.882-1.360
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Air Lease Corporation:

  • The EOD is 1.283. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.176. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -1.400. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD1.283MRQ1.176+0.107
MRQ1.176TTM-1.400+2.576
TTM-1.400YOY-2.944+1.544
TTM-1.4005Y-2.890+1.490
5Y-2.89010Y-2.627-0.263
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.2831.319-0.036
MRQ1.1761.278-0.102
TTM-1.4000.698-2.098
YOY-2.9440.578-3.522
5Y-2.890-0.094-2.796
10Y-2.627-0.456-2.171
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Air Lease Corporation is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Rental & Leasing Services industry mean).
  • A PB ratio of 0.66 means the investor is paying $0.66 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Air Lease Corporation:

  • The EOD is 0.720. Based on the equity, the company is cheap. +2
  • The MRQ is 0.660. Based on the equity, the company is cheap. +2
  • The TTM is 0.708. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.720MRQ0.660+0.060
MRQ0.660TTM0.708-0.048
TTM0.708YOY0.651+0.057
TTM0.7085Y0.686+0.022
5Y0.68610Y0.903-0.217
Compared to industry (Rental & Leasing Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.7201.349-0.629
MRQ0.6601.196-0.536
TTM0.7081.178-0.470
YOY0.6511.469-0.818
5Y0.6861.535-0.849
10Y0.9031.618-0.715
4.6.2. Total Gains per Share

2.4. Latest News of Air Lease Corporation

Does Air Lease Corporation still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Air Lease Corporation to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-12-13
19:54
Qatar delegation to meet Syria's interim government on Sunday, Qatari official saysRead
2024-12-13
17:03
Blinken makes unannounced Iraq visit as part of Syria diplomacy pushRead
2024-12-13
16:59
Far too early to lift US sanctions on Syria, lawmakers sayRead
2024-12-13
15:33
Exclusive: Russian grain exports to Syria suspended due to uncertaintyRead
2024-12-13
11:58
Man City announce record revenue for 2023-24 seasonRead
2024-12-13
05:16
US grand jury charges former Syrian prison official with tortureRead
2024-12-12
19:52
US security adviser Sullivan says Israel is acting in Syria for its own defenceRead
2024-12-12
17:23
Turkish intel head in Syria for meetings, sources and ministry sayRead
2024-12-12
16:14
Real Madrid's Mbappe struggling with thigh injuryRead
2024-12-12
14:50
Blinken to visit Turkey as U.S.- and Turkish-backed forces clash in SyriaRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Air Lease Corporation.

4.8.1. Institutions holding Air Lease Corporation

Institutions are holding 99.63% of the shares of Air Lease Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc11.63340.013912956871-906010-6.5355
2024-09-30Vanguard Group Inc10.63120.009611840714-514010-4.1604
2024-09-30Dimensional Fund Advisors, Inc.5.99560.07346677690-47784-0.7105
2024-09-30JPMorgan Chase & Co4.55970.01755078487-702872-12.1576
2024-09-30Wellington Management Company LLP4.50870.03985021645-186160-3.5746
2024-09-30Amvescap Plc.4.15010.04044622303-392946-7.835
2024-09-30State Street Corp3.0620.00633410373258740.7645
2024-09-30Royce & Associates, LP2.58181.18382875522702992.506
2024-09-30American Century Companies Inc2.5480.0747283785140417516.6076
2024-09-30Earnest Partners LLC2.30580.5064256812229884213.169
2024-09-30Thrivent Financial For Lutherans2.0060.1923223424748950.2196
2024-09-30Lyrical Asset Management LP1.76851.29921969688-141765-6.7141
2024-09-30Allspring Global Investments Holdings, LLC1.75790.13731957943-161618-7.6251
2024-09-30Copeland Capital Management, LLC1.6441.44231830994124410.6841
2024-09-30Geode Capital Management, LLC1.46380.006163031761900.3811
2024-09-30Reinhart Mahoney Capital Management Inc1.38612.65521543756987556.8343
2024-09-30DZ BANK AG Deutsche Zentral-Genossenschaftsbank Frankfurt am Main1.22720.0607136679052314362.0097
2024-09-30Capital Research Global Investors1.22110.0128136000013600000
2024-06-30Bank of America Corp1.21440.0057135257712656410.3232
2024-09-30Cooke & Bieler LP1.15350.52861284744-62330-4.6271
Total 66.81888.305974420634-184317-0.2%

4.9.2. Funds holding Air Lease Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Core S&P Small-Cap ETF6.01480.3595669906329760.0444
2024-10-31Vanguard Total Stock Mkt Idx Inv2.80210.0083120861-10347-0.3304
2024-11-28Avantis US Small Cap Value ETF2.37430.83812644376104400.3964
2024-10-31Vanguard Small Cap Index2.25740.0733251427249000.1953
2024-09-30DFA US Small Cap Value I1.6130.4861796454230091.2974
2024-10-31Vanguard Small Cap Value Index Inv1.5250.12991698450-583-0.0343
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.37070.06241526610-13628-0.8848
2024-09-30JPMorgan Mid Cap Growth I1.19850.54421334851-252614-15.913
2024-09-30JPM US Mid Cap Growth-Composite1.19850.54411334851-252614-15.913
2024-09-30JPMorgan Growth Advantage A1.19720.2938133337200
2024-10-31Invesco Value Opportunities A1.19321.39781329000-23400-1.7303
2024-08-31Thrivent Small Cap Stock A1.13231.7998126115764360.5129
2024-09-30American Funds SMALLCAP World A1.12230.0735125000012500000
2024-09-30Lyrical U.S. Value Equity – EQ0.94152.7061048587-15181-1.4271
2024-09-30DFA US Targeted Value I0.92340.3375102846100
2024-11-27SPDR® Portfolio S&P 600™ Sm Cap ETF0.84820.35969447116960.0737
2024-10-31Invesco Small Cap Value A0.8170.692590990000
2024-09-30Lyrical U.S. Value Equity - CS0.80811.1315900010-44991-4.7609
2024-09-30UniGlobal Dividende A0.75871.423684500200
2024-11-27iShares S&P Small-Cap 600 Value ETF0.75150.5524836957-2772-0.3301
Total 30.847713.813534356945+682327+2.0%

5.3. Insider Transactions

Insiders are holding 6.495% of the shares of Air Lease Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-03-15Alex A KhatibiSELL1119947.37
2024-03-05Alex A KhatibiSELL1119843.11
2024-02-26Kishore KordeSELL1659339.7
2024-02-23John L PluegerSELL2851540.06
2024-02-22Carol Hyland ForsyteSELL304640.02
2024-02-21John L PluegerSELL1909540.27
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Accumulated Other Comprehensive Income  1,3853901,775-1,113662-511151-3,257-3,106



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets32,153,829
Total Liabilities24,478,132
Total Stockholder Equity7,675,697
 As reported
Total Liabilities 24,478,132
Total Stockholder Equity+ 7,675,697
Total Assets = 32,153,829

Assets

Total Assets32,153,829
Total Current Assets465,350
Long-term Assets31,688,479
Total Current Assets
Cash And Cash Equivalents 460,785
Other Current Assets 4,565
Total Current Assets  (as reported)465,350
Total Current Assets  (calculated)465,350
+/-0
Long-term Assets
Property Plant Equipment 28,945,169
Long Term Investments 71,400
Long-term Assets Other 2,671,910
Long-term Assets  (as reported)31,688,479
Long-term Assets  (calculated)31,688,479
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,201,336
Long-term Liabilities23,276,796
Total Stockholder Equity7,675,697
Total Current Liabilities
Accounts payable 1,072,033
Total Current Liabilities  (as reported)1,201,336
Total Current Liabilities  (calculated)1,072,033
+/- 129,303
Long-term Liabilities
Long term Debt 20,161,860
Long-term Liabilities  (as reported)23,276,796
Long-term Liabilities  (calculated)20,161,860
+/- 3,114,936
Total Stockholder Equity
Common Stock1,114
Retained Earnings 4,079,173
Accumulated Other Comprehensive Income -3,106
Other Stockholders Equity 3,598,407
Total Stockholder Equity (as reported)7,675,697
Total Stockholder Equity (calculated)7,675,588
+/- 109
Other
Capital Stock1,223
Cash and Short Term Investments 460,785
Common Stock Shares Outstanding 111,804
Current Deferred Revenue129,303
Liabilities and Stockholders Equity 32,153,829
Net Debt 19,701,075
Net Invested Capital 27,837,448
Net Working Capital -735,986
Property Plant and Equipment Gross 34,903,274
Short Long Term Debt Total 20,161,860



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-31
> Total Assets 
0
0
0
2,276,282
2,788,658
3,753,499
4,247,017
5,164,593
6,286,628
6,808,337
7,165,478
7,353,624
7,955,675
8,439,671
8,808,301
9,332,604
9,553,305
10,052,116
10,545,563
10,774,784
11,145,238
11,666,206
11,911,694
12,355,098
12,783,410
13,340,170
13,680,907
13,975,616
14,477,040
14,861,397
14,901,647
15,614,164
15,944,846
17,255,447
17,567,303
18,481,808
19,178,935
20,484,348
21,609,701
21,709,155
22,682,345
22,993,720
23,604,765
25,215,175
25,189,381
25,755,520
27,014,561
26,968,722
26,874,849
27,646,457
28,223,971
28,396,705
29,363,141
29,757,822
29,672,225
30,452,252
30,912,435
31,018,377
32,153,829
32,153,82931,018,37730,912,43530,452,25229,672,22529,757,82229,363,14128,396,70528,223,97127,646,45726,874,84926,968,72227,014,56125,755,52025,189,38125,215,17523,604,76522,993,72022,682,34521,709,15521,609,70120,484,34819,178,93518,481,80817,567,30317,255,44715,944,84615,614,16414,901,64714,861,39714,477,04013,975,61613,680,90713,340,17012,783,41012,355,09811,911,69411,666,20611,145,23810,774,78410,545,56310,052,1169,553,3059,332,6048,808,3018,439,6717,955,6757,353,6247,165,4786,808,3376,286,6285,164,5934,247,0173,753,4992,788,6582,276,282000
   > Total Current Assets 
0
0
0
377,497
292,377
513,900
354,466
377,962
915,643
501,596
551,465
336,396
328,181
312,274
307,196
357,481
332,819
258,833
218,869
290,288
227,135
171,522
130,422
173,203
179,304
197,124
243,884
290,802
174,088
261,949
245,430
308,282
271,624
281,058
248,919
322,998
298,242
288,102
336,423
338,061
753,381
941,990
1,262,137
1,757,767
1,352,193
1,232,760
1,893,668
1,108,292
1,512,056
1,033,848
1,116,968
780,017
701,537
580,435
515,734
464,492
555,925
455,656
465,350
465,350455,656555,925464,492515,734580,435701,537780,0171,116,9681,033,8481,512,0561,108,2921,893,6681,232,7601,352,1931,757,7671,262,137941,990753,381338,061336,423288,102298,242322,998248,919281,058271,624308,282245,430261,949174,088290,802243,884197,124179,304173,203130,422171,522227,135290,288218,869258,833332,819357,481307,196312,274328,181336,396551,465501,596915,643377,962354,466513,900292,377377,497000
       Cash And Cash Equivalents 
0
0
0
328,821
230,313
445,038
279,647
281,805
803,266
388,587
439,681
230,089
217,623
234,299
221,680
270,173
256,078
244,447
210,671
282,819
210,156
162,989
119,722
156,675
162,814
172,734
226,822
274,802
155,758
239,710
226,019
292,204
252,491
259,530
228,502
300,127
285,715
264,058
291,772
317,488
732,719
926,435
1,238,569
1,734,155
1,327,999
1,210,054
1,873,844
1,086,500
1,490,765
1,012,779
1,101,844
766,418
690,408
576,730
512,084
460,870
554,373
455,656
460,785
460,785455,656554,373460,870512,084576,730690,408766,4181,101,8441,012,7791,490,7651,086,5001,873,8441,210,0541,327,9991,734,1551,238,569926,435732,719317,488291,772264,058285,715300,127228,502259,530252,491292,204226,019239,710155,758274,802226,822172,734162,814156,675119,722162,989210,156282,819210,671244,447256,078270,173221,680234,299217,623230,089439,681388,587803,266281,805279,647445,038230,313328,821000
       Short-term Investments 
0
0
0
48,676
62,064
68,862
74,819
96,157
112,377
113,009
111,784
106,307
110,558
77,975
85,516
87,308
76,741
14,386
8,198
7,469
16,979
8,533
10,700
16,528
16,490
24,390
17,062
16,000
18,330
22,239
19,411
16,078
19,133
21,528
20,417
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000020,41721,52819,13316,07819,41122,23918,33016,00017,06224,39016,49016,52810,7008,53316,9797,4698,19814,38676,74187,30885,51677,975110,558106,307111,784113,009112,37796,15774,81968,86262,06448,676000
       Net Receivables 
0
0
0
0
0
0
28,066
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,429
0
141,091
256,557
24,600
278,272
12,300
307,773
340,719
375,275
368,244
0
0368,244375,275340,719307,77312,300278,27224,600256,557141,091028,429000000000000000000000000000000000000000028,066000000
       Other Current Assets 
0
0
0
48,676
62,064
68,862
74,819
96,157
112,377
113,009
111,784
106,307
110,558
77,975
85,516
87,308
76,741
14,386
8,198
7,469
16,979
8,533
10,700
16,528
16,490
24,390
17,062
16,000
18,330
22,239
19,411
16,078
19,133
21,528
20,417
22,871
12,527
24,044
44,651
20,573
20,662
15,555
23,568
23,612
24,194
22,706
19,824
21,792
21,291
21,069
15,124
13,599
11,129
3,705
3,650
3,622
1,552
1,533
4,565
4,5651,5331,5523,6223,6503,70511,12913,59915,12421,06921,29121,79219,82422,70624,19423,61223,56815,55520,66220,57344,65124,04412,52722,87120,41721,52819,13316,07819,41122,23918,33016,00017,06224,39016,49016,52810,7008,53316,9797,4698,19814,38676,74187,30885,51677,975110,558106,307111,784113,009112,37796,15774,81968,86262,06448,676000
   > Long-term Assets 
0
0
0
1,898,785
2,496,281
3,239,599
3,892,551
4,786,631
5,370,985
6,306,741
6,614,013
7,017,228
7,627,494
8,127,397
8,501,105
8,975,123
9,220,486
9,793,283
10,326,694
10,484,496
10,918,103
11,494,684
11,781,272
12,181,895
12,604,106
13,143,046
13,437,023
13,684,814
14,302,952
14,599,448
14,656,217
15,305,882
15,673,222
16,974,389
17,318,384
18,158,810
18,880,693
20,196,246
21,273,278
21,371,094
21,928,964
22,051,730
22,342,628
23,457,408
23,837,188
24,522,760
25,120,893
25,860,430
25,362,793
26,612,609
27,107,003
27,616,688
28,661,604
29,177,387
29,156,491
29,987,760
30,356,510
30,562,721
31,688,479
31,688,47930,562,72130,356,51029,987,76029,156,49129,177,38728,661,60427,616,68827,107,00326,612,60925,362,79325,860,43025,120,89324,522,76023,837,18823,457,40822,342,62822,051,73021,928,96421,371,09421,273,27820,196,24618,880,69318,158,81017,318,38416,974,38915,673,22215,305,88214,656,21714,599,44814,302,95213,684,81413,437,02313,143,04612,604,10612,181,89511,781,27211,494,68410,918,10310,484,49610,326,6949,793,2839,220,4868,975,1238,501,1058,127,3977,627,4947,017,2286,614,0136,306,7415,370,9854,786,6313,892,5513,239,5992,496,2811,898,785000
       Property Plant Equipment 
0
0
0
1,813,176
2,141,738
2,814,926
3,340,615
4,642,965
4,757,380
5,653,252
5,872,388
6,816,581
7,347,549
7,844,715
8,206,762
8,688,158
8,926,772
9,506,059
10,041,573
10,098,407
10,621,753
11,094,339
11,503,277
11,884,510
12,319,311
12,830,706
13,103,842
13,332,601
13,954,743
14,183,114
14,224,687
14,843,026
15,156,634
16,419,651
16,722,151
17,516,370
18,156,466
19,446,966
20,512,226
20,268,525
20,798,869
20,899,008
21,150,648
22,180,469
22,541,448
23,187,673
23,708,294
24,407,896
23,911,186
25,086,429
25,421,900
25,883,358
26,969,850
26,621,038
26,768,696
27,434,276
27,632,866
27,921,265
28,945,169
28,945,16927,921,26527,632,86627,434,27626,768,69626,621,03826,969,85025,883,35825,421,90025,086,42923,911,18624,407,89623,708,29423,187,67322,541,44822,180,46921,150,64820,899,00820,798,86920,268,52520,512,22619,446,96618,156,46617,516,37016,722,15116,419,65115,156,63414,843,02614,224,68714,183,11413,954,74313,332,60113,103,84212,830,70612,319,31111,884,51011,503,27711,094,33910,621,75310,098,40710,041,5739,506,0598,926,7728,688,1588,206,7627,844,7157,347,5496,816,5815,872,3885,653,2524,757,3804,642,9653,340,6152,814,9262,141,7381,813,176000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,100
0
0
0
18,600
0
0
0
25,100
0
0
0
32,300
36,300
37,200
43,300
5,400
49,500
50,400
51,300
56,400
0
0
0
0
0
59,600
72,900
73,200
62,400
64,200
64,100
64,700
65,100
65,600
65,900
69,400
69,500
70,200
71,400
71,40070,20069,50069,40065,90065,60065,10064,70064,10064,20062,40073,20072,90059,6000000056,40051,30050,40049,5005,40043,30037,20036,30032,30000025,10000018,60000010,1000000000000000000000
       Other Assets 
0
0
0
268,976
354,543
424,673
551,936
549,215
613,605
653,489
741,625
765,365
1,056,417
1,144,085
1,261,017
1,361,988
1,473,885
1,463,942
1,428,083
1,530,692
1,443,987
1,425,290
1,362,070
1,368,420
1,364,485
1,445,122
1,561,907
1,642,889
1,679,902
1,856,783
1,983,280
2,025,632
15,636,922
16,937,189
17,275,084
18,153,410
12,527
20,145,846
21,221,978
21,065,094
21,695,464
21,962,930
22,281,128
23,457,408
23,837,188
24,453,860
27,014,561
25,882,222
25,384,084
26,633,678
27,122,127
13,599
11,129
29,181,092
29,160,141
0
30,358,062
30,564,254
4,565
4,56530,564,25430,358,062029,160,14129,181,09211,12913,59927,122,12726,633,67825,384,08425,882,22227,014,56124,453,86023,837,18823,457,40822,281,12821,962,93021,695,46421,065,09421,221,97820,145,84612,52718,153,41017,275,08416,937,18915,636,9222,025,6321,983,2801,856,7831,679,9021,642,8891,561,9071,445,1221,364,4851,368,4201,362,0701,425,2901,443,9871,530,6921,428,0831,463,9421,473,8851,361,9881,261,0171,144,0851,056,417765,365741,625653,489613,605549,215551,936424,673354,543268,976000
> Total Liabilities 
0
0
0
1,051,347
1,549,639
1,627,151
2,103,729
2,988,310
4,075,201
4,567,487
4,879,806
5,021,003
5,580,557
6,028,644
6,347,495
6,809,170
6,969,797
7,420,358
7,850,473
8,002,722
8,360,054
8,804,345
8,972,246
9,335,186
9,679,007
10,144,641
10,392,618
10,593,429
11,017,808
11,303,193
11,246,064
11,486,722
11,718,223
12,917,605
13,088,385
13,674,908
14,005,118
15,184,464
16,147,528
16,085,611
16,945,976
17,123,919
17,627,442
19,142,834
18,761,169
19,253,805
20,430,778
19,960,154
20,505,264
21,206,823
21,695,537
21,750,342
22,618,555
22,905,169
22,711,172
23,292,214
23,680,564
23,711,131
24,478,132
24,478,13223,711,13123,680,56423,292,21422,711,17222,905,16922,618,55521,750,34221,695,53721,206,82320,505,26419,960,15420,430,77819,253,80518,761,16919,142,83417,627,44217,123,91916,945,97616,085,61116,147,52815,184,46414,005,11813,674,90813,088,38512,917,60511,718,22311,486,72211,246,06411,303,19311,017,80810,593,42910,392,61810,144,6419,679,0079,335,1868,972,2468,804,3458,360,0548,002,7227,850,4737,420,3586,969,7976,809,1706,347,4956,028,6445,580,5575,021,0034,879,8064,567,4874,075,2012,988,3102,103,7291,627,1511,549,6391,051,347000
   > Total Current Liabilities 
0
0
0
30,092
23,082
28,986
44,139
80,665
52,139
81,994
95,240
131,306
151,016
162,399
177,193
192,743
206,797
236,403
229,335
266,829
327,133
444,065
253,188
307,468
282,670
322,257
336,645
356,160
326,006
379,681
334,841
414,002
387,966
441,577
419,396
501,658
483,483
577,678
555,079
660,189
626,030
629,660
541,671
635,388
583,778
668,554
681,247
750,573
679,922
775,653
754,250
844,553
834,684
1,568,925
1,542,374
1,308,001
1,298,313
2,613,477
1,201,336
1,201,3362,613,4771,298,3131,308,0011,542,3741,568,925834,684844,553754,250775,653679,922750,573681,247668,554583,778635,388541,671629,660626,030660,189555,079577,678483,483501,658419,396441,577387,966414,002334,841379,681326,006356,160336,645322,257282,670307,468253,188444,065327,133266,829229,335236,403206,797192,743177,193162,399151,016131,30695,24081,99452,13980,66544,13928,98623,08230,092000
       Short-term Debt 
0
0
0
120,000
0
214,595
250,133
358,000
0
0
0
420,000
445,000
950,000
1,239,000
808,000
575,000
989,000
459,000
569,000
338,000
695,000
494,000
720,000
1,599,000
1,658,000
1,018,000
766,000
706,000
1,477,000
1,436,000
847,000
337,000
956,000
1,072,060
602,000
827,000
801,000
610,000
20,000
515,000
1,169,184
1,194,985
16,518,338
1,208,529
1,226,118
17,616,880
17,022,480
1,255,876
3,963
4,953,021
2,623,262
1,398,216
1,300,288
26,820
3,208,528
1,726,518
1,696,479
0
01,696,4791,726,5183,208,52826,8201,300,2881,398,2162,623,2624,953,0213,9631,255,87617,022,48017,616,8801,226,1181,208,52916,518,3381,194,9851,169,184515,00020,000610,000801,000827,000602,0001,072,060956,000337,000847,0001,436,0001,477,000706,000766,0001,018,0001,658,0001,599,000720,000494,000695,000338,000569,000459,000989,000575,000808,0001,239,000950,000445,000420,000000358,000250,133214,5950120,000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,630,758
0
0
0
7,712,421
0
0
0
8,713,874
9,102,689
9,303,312
9,237,320
9,698,785
9,887,499
10,962,446
0
0
2,907
0
0
20,000
515,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000515,00020,000002,9070010,962,4469,887,4999,698,7859,237,3209,303,3129,102,6898,713,8740007,712,4210006,630,7580000000000000000000
       Accounts payable 
0
0
0
22,054
0
28,986
44,139
54,648
0
0
0
90,169
104,045
112,675
123,604
131,223
146,177
170,758
160,755
190,952
250,068
362,250
168,558
215,983
192,389
227,216
235,227
256,775
223,374
274,353
232,399
309,182
281,122
329,426
310,240
382,132
366,826
453,536
420,444
516,497
491,251
497,709
401,443
492,473
451,094
532,440
542,531
611,757
544,280
628,526
604,327
696,899
681,096
1,427,631
1,400,890
1,164,140
1,160,132
916,998
1,072,033
1,072,033916,9981,160,1321,164,1401,400,8901,427,631681,096696,899604,327628,526544,280611,757542,531532,440451,094492,473401,443497,709491,251516,497420,444453,536366,826382,132310,240329,426281,122309,182232,399274,353223,374256,775235,227227,216192,389215,983168,558362,250250,068190,952160,755170,758146,177131,223123,604112,675104,04590,16900054,64844,13928,986022,054000
       Other Current Liabilities 
0
0
0
-120,000
23,082
28,986
44,139
-358,000
52,139
81,994
95,240
-420,000
-445,000
-950,000
-1,239,000
-808,000
-575,000
-989,000
-459,000
-569,000
-338,000
-695,000
-494,000
-720,000
-1,599,000
-1,658,000
-1,018,000
-766,000
-706,000
-1,477,000
-1,436,000
-847,000
-337,000
-956,000
310,240
-602,000
-827,000
-801,000
-610,000
-20,000
-515,000
497,709
401,443
492,473
451,094
532,440
-17,616,880
0
0
-3,963
-4,953,021
-2,623,262
-1,398,216
-1,300,288
-26,820
-4,372,668
-138,181
-128,992
0
0-128,992-138,181-4,372,668-26,820-1,300,288-1,398,216-2,623,262-4,953,021-3,96300-17,616,880532,440451,094492,473401,443497,709-515,000-20,000-610,000-801,000-827,000-602,000310,240-956,000-337,000-847,000-1,436,000-1,477,000-706,000-766,000-1,018,000-1,658,000-1,599,000-720,000-494,000-695,000-338,000-569,000-459,000-989,000-575,000-808,000-1,239,000-950,000-445,000-420,00095,24081,99452,139-358,00044,13928,98623,082-120,000000
   > Long-term Liabilities 
0
0
0
1,021,255
1,526,557
1,598,165
2,059,590
2,907,645
4,023,062
4,485,493
4,784,566
4,889,697
5,429,541
5,866,245
6,170,302
6,616,427
6,763,000
7,183,955
7,621,138
7,735,893
8,032,921
8,360,280
8,719,058
9,027,718
9,396,337
9,822,384
10,055,973
10,237,269
10,691,802
10,923,512
10,911,223
11,072,720
11,330,257
12,476,028
12,668,989
13,173,250
13,521,635
14,606,786
15,592,449
15,425,422
16,319,946
16,494,259
17,085,771
18,507,446
18,177,391
18,585,251
19,749,531
19,209,581
19,825,342
20,431,170
20,941,287
20,905,789
21,783,871
21,336,244
21,168,798
21,984,213
22,382,251
21,097,654
23,276,796
23,276,79621,097,65422,382,25121,984,21321,168,79821,336,24421,783,87120,905,78920,941,28720,431,17019,825,34219,209,58119,749,53118,585,25118,177,39118,507,44617,085,77116,494,25916,319,94615,425,42215,592,44914,606,78613,521,63513,173,25012,668,98912,476,02811,330,25711,072,72010,911,22310,923,51210,691,80210,237,26910,055,9739,822,3849,396,3379,027,7188,719,0588,360,2808,032,9217,735,8937,621,1387,183,9556,763,0006,616,4276,170,3025,866,2455,429,5414,889,6974,784,5664,485,4934,023,0622,907,6452,059,5901,598,1651,526,5571,021,255000
       Long term Debt Total 
0
0
0
0
0
1,383,570
1,802,648
0
0
0
0
4,384,732
4,861,201
0
5,466,278
5,853,317
5,943,096
6,284,177
6,646,635
6,714,362
6,954,802
7,220,460
7,498,240
7,712,421
8,017,501
8,390,466
8,554,732
8,713,874
9,102,689
9,303,312
9,237,320
9,698,785
9,887,499
10,962,446
11,094,337
11,538,905
11,869,671
12,859,244
13,751,872
13,578,866
14,414,621
14,639,045
15,180,145
16,518,338
16,166,904
16,540,258
17,616,880
17,022,480
17,824,725
18,336,075
18,769,057
18,641,063
19,447,601
18,895,793
18,645,843
0
0
0
0
000018,645,84318,895,79319,447,60118,641,06318,769,05718,336,07517,824,72517,022,48017,616,88016,540,25816,166,90416,518,33815,180,14514,639,04514,414,62113,578,86613,751,87212,859,24411,869,67111,538,90511,094,33710,962,4469,887,4999,698,7859,237,3209,303,3129,102,6898,713,8748,554,7328,390,4668,017,5017,712,4217,498,2407,220,4606,954,8026,714,3626,646,6356,284,1775,943,0965,853,3175,466,27804,861,2014,384,73200001,802,6481,383,57000000
       Other Liabilities 
0
0
0
139,366
174,819
243,581
294,272
364,819
382,198
469,618
512,465
543,529
604,938
664,563
717,168
762,590
800,126
875,963
909,776
965,001
1,071,251
1,207,830
1,055,414
1,160,798
1,147,876
1,190,358
1,222,874
1,212,495
1,200,212
1,230,901
1,185,204
1,270,142
1,549,602
1,625,733
1,683,808
1,753,871
1,768,621
1,871,684
1,975,212
1,990,248
2,040,104
1,987,165
2,045,854
2,132,023
2,143,171
2,181,107
2,271,367
2,325,917
2,136,259
2,242,222
2,322,153
2,412,380
0
2,581,745
2,664,439
0
0
0
0
00002,664,4392,581,74502,412,3802,322,1532,242,2222,136,2592,325,9172,271,3672,181,1072,143,1712,132,0232,045,8541,987,1652,040,1041,990,2481,975,2121,871,6841,768,6211,753,8711,683,8081,625,7331,549,6021,270,1421,185,2041,230,9011,200,2121,212,4951,222,8741,190,3581,147,8761,160,7981,055,4141,207,8301,071,251965,001909,776875,963800,126762,590717,168664,563604,938543,529512,465469,618382,198364,819294,272243,581174,819139,366000
       Deferred Long Term Liability 
0
0
0
0
0
0
6,809
0
0
0
0
92,742
114,418
0
164,049
193,263
226,575
260,218
294,062
323,359
334,001
376,055
418,592
461,967
513,630
563,817
615,012
667,060
714,907
768,980
823,540
517,795
548,435
580,273
611,748
643,767
680,567
711,788
749,504
749,495
782,368
817,981
850,869
916,404
934,642
954,989
980,775
1,013,270
880,383
908,653
936,526
970,797
999,379
1,029,685
0
0
0
0
0
000001,029,685999,379970,797936,526908,653880,3831,013,270980,775954,989934,642916,404850,869817,981782,368749,495749,504711,788680,567643,767611,748580,273548,435517,795823,540768,980714,907667,060615,012563,817513,630461,967418,592376,055334,001323,359294,062260,218226,575193,263164,0490114,41892,74200006,809000000
> Total Stockholder Equity
0
0
0
1,224,935
1,239,019
2,126,348
2,143,288
2,176,283
2,211,427
2,240,850
2,285,672
2,332,621
2,375,118
2,411,027
2,460,806
2,523,434
2,583,508
2,631,758
2,695,090
2,772,062
2,785,184
2,861,861
2,939,448
3,019,912
3,104,403
3,195,529
3,288,289
3,382,187
3,459,232
3,558,204
3,655,583
4,127,442
4,226,623
4,337,842
4,478,918
4,806,900
5,173,817
5,299,884
5,462,173
5,623,544
5,736,369
5,869,801
5,977,323
6,072,341
6,428,212
6,501,715
6,583,783
7,008,568
6,369,585
6,439,634
6,528,434
6,646,363
6,744,586
6,852,653
6,961,053
7,160,038
7,231,871
7,307,246
7,675,697
7,675,6977,307,2467,231,8717,160,0386,961,0536,852,6536,744,5866,646,3636,528,4346,439,6346,369,5857,008,5686,583,7836,501,7156,428,2126,072,3415,977,3235,869,8015,736,3695,623,5445,462,1735,299,8845,173,8174,806,9004,478,9184,337,8424,226,6234,127,4423,655,5833,558,2043,459,2323,382,1873,288,2893,195,5293,104,4033,019,9122,939,4482,861,8612,785,1842,772,0622,695,0902,631,7582,583,5082,523,4342,460,8062,411,0272,375,1182,332,6212,285,6722,240,8502,211,4272,176,2832,143,2882,126,3481,239,0191,224,935000
   Common Stock
0
0
0
654
654
1,002
1,002
1,002
1,002
1,009
1,009
1,009
1,009
1,009
1,009
1,009
1,009
1,010
1,010
1,010
1,010
1,010
1,010
1,010
1,010
1,010
1,010
1,010
1,012
1,012
1,032
1,036
1,040
1,041
1,041
1,110
1,111
1,117
1,127
1,134
1,136
1,138
1,138
1,139
1,141
1,141
1,140
1,140
1,113
1,109
1,109
1,109
1,110
1,110
1,110
1,110
1,114
1,114
1,114
1,1141,1141,1141,1101,1101,1101,1101,1091,1091,1091,1131,1401,1401,1411,1411,1391,1381,1381,1361,1341,1271,1171,1111,1101,0411,0411,0401,0361,0321,0121,0121,0101,0101,0101,0101,0101,0101,0101,0101,0101,0101,0101,0091,0091,0091,0091,0091,0091,0091,0091,0021,0021,0021,002654654000
   Retained Earnings Total Equity
0
0
0
0
0
-41,841
-23,570
0
0
0
0
133,111
170,575
0
257,066
312,859
371,197
430,176
489,537
555,573
570,804
642,817
715,756
791,526
879,242
965,902
1,054,037
1,143,311
1,220,970
1,314,154
1,405,601
1,866,342
1,966,596
2,071,408
2,207,575
2,331,552
2,455,201
2,564,719
2,702,018
2,846,106
2,962,368
3,089,082
3,188,566
3,277,599
3,339,588
3,406,912
3,488,655
3,609,885
3,109,331
3,194,672
3,274,113
3,386,820
3,482,912
3,582,683
0
0
0
0
0
000003,582,6833,482,9123,386,8203,274,1133,194,6723,109,3313,609,8853,488,6553,406,9123,339,5883,277,5993,188,5663,089,0822,962,3682,846,1062,702,0182,564,7192,455,2012,331,5522,207,5752,071,4081,966,5961,866,3421,405,6011,314,1541,220,9701,143,3111,054,037965,902879,242791,526715,756642,817570,804555,573489,537430,176371,197312,859257,0660170,575133,1110000-23,570-41,84100000
   Accumulated Other Comprehensive Income 
0
0
0
-19,262
-37,392
-62,036
-92,693
-131,569
-175,905
-228,442
-286,374
-347,035
-410,898
-479,681
-551,432
-621,180
-693,075
-754,227
-829,159
-878,617
-969,204
-1,012,674
-1,114,720
-1,213,323
-1,311,215
-1,398,298
-1,490,007
-1,555,605
-1,657,268
-1,643,809
-1,725,061
-1,819,790
-1,955,924
-2,098,524
-2,161,154
-2,278,214
-100
-100
-100
-1,397
-2,875
-2,351
-971
325
-922
-1,149
-1,735
-1,808
-70
-535
2,937
2,355
1,819
1,524
1,385
1,775
662
151
-3,106
-3,1061516621,7751,3851,5241,8192,3552,937-535-70-1,808-1,735-1,149-922325-971-2,351-2,875-1,397-100-100-100-2,278,214-2,161,154-2,098,524-1,955,924-1,819,790-1,725,061-1,643,809-1,657,268-1,555,605-1,490,007-1,398,298-1,311,215-1,213,323-1,114,720-1,012,674-969,204-878,617-829,159-754,227-693,075-621,180-551,432-479,681-410,898-347,035-286,374-228,442-175,905-131,569-92,693-62,036-37,392-19,262000
   Capital Surplus 
0
0
0
0
0
2,167,187
2,165,856
0
0
0
0
2,198,501
2,203,534
0
2,202,731
2,209,566
2,211,302
2,200,572
2,204,543
2,215,479
2,213,370
2,218,034
2,222,682
2,227,376
2,224,151
2,228,617
2,233,242
2,237,866
2,237,250
2,243,038
2,248,950
2,260,064
2,258,987
2,265,393
2,270,302
2,474,238
2,717,405
2,733,948
2,758,928
2,777,601
2,775,640
2,781,832
2,788,490
2,793,178
3,088,302
3,094,708
3,095,620
3,399,245
3,259,105
3,244,282
3,250,169
3,255,973
3,258,639
3,267,230
3,275,949
0
0
0
0
00003,275,9493,267,2303,258,6393,255,9733,250,1693,244,2823,259,1053,399,2453,095,6203,094,7083,088,3022,793,1782,788,4902,781,8322,775,6402,777,6012,758,9282,733,9482,717,4052,474,2382,270,3022,265,3932,258,9872,260,0642,248,9502,243,0382,237,2502,237,8662,233,2422,228,6172,224,1512,227,3762,222,6822,218,0342,213,3702,215,4792,204,5432,200,5722,211,3022,209,5662,202,73102,203,5342,198,50100002,165,8562,167,18700000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
1,276,321
1,287,229
2,167,187
2,165,856
2,174,089
2,182,306
2,183,550
2,191,361
2,198,501
2,203,534
2,198,986
2,202,731
2,209,566
2,211,302
2,200,572
2,204,543
2,215,479
2,213,370
2,218,034
2,222,682
2,227,376
2,224,151
2,228,617
2,233,242
2,237,866
2,237,250
2,243,038
2,248,950
2,260,064
2,258,987
2,265,393
2,270,302
2,474,238
2,717,505
2,734,048
2,759,028
2,777,601
2,775,640
2,781,832
2,788,490
2,793,178
3,088,302
3,094,708
3,095,620
3,399,245
3,259,105
3,244,282
3,250,169
3,255,973
3,258,639
3,267,230
3,275,949
3,287,234
3,286,122
3,294,959
3,598,407
3,598,4073,294,9593,286,1223,287,2343,275,9493,267,2303,258,6393,255,9733,250,1693,244,2823,259,1053,399,2453,095,6203,094,7083,088,3022,793,1782,788,4902,781,8322,775,6402,777,6012,759,0282,734,0482,717,5052,474,2382,270,3022,265,3932,258,9872,260,0642,248,9502,243,0382,237,2502,237,8662,233,2422,228,6172,224,1512,227,3762,222,6822,218,0342,213,3702,215,4792,204,5432,200,5722,211,3022,209,5662,202,7312,198,9862,203,5342,198,5012,191,3612,183,5502,182,3062,174,0892,165,8562,167,1871,287,2291,276,321000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.