Air Lease Corp
NYSE:AL
Income Statement
Earnings Waterfall
Air Lease Corp
Revenue
|
2.7B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
-822.7m
USD
|
Net Income
|
572.9m
USD
|
Income Statement
Air Lease Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
859
N/A
|
913
+6%
|
961
+5%
|
1 007
+5%
|
1 051
+4%
|
1 082
+3%
|
1 131
+4%
|
1 182
+5%
|
1 223
+3%
|
1 288
+5%
|
1 333
+4%
|
1 375
+3%
|
1 419
+3%
|
1 436
+1%
|
1 467
+2%
|
1 489
+1%
|
1 516
+2%
|
1 538
+1%
|
1 554
+1%
|
1 628
+5%
|
1 680
+3%
|
1 765
+5%
|
1 838
+4%
|
1 918
+4%
|
2 017
+5%
|
2 062
+2%
|
2 112
+2%
|
2 075
-2%
|
2 015
-3%
|
1 979
-2%
|
1 949
-1%
|
1 980
+2%
|
2 088
+5%
|
2 210
+6%
|
2 276
+3%
|
2 313
+2%
|
2 317
+0%
|
2 357
+2%
|
2 472
+5%
|
2 570
+4%
|
2 685
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(373)
|
(389)
|
(402)
|
(419)
|
(435)
|
(448)
|
(462)
|
(478)
|
(492)
|
(510)
|
(526)
|
(538)
|
(553)
|
(572)
|
(590)
|
(605)
|
(620)
|
(632)
|
(645)
|
(674)
|
(697)
|
(727)
|
(764)
|
(806)
|
(847)
|
(875)
|
(895)
|
(893)
|
(894)
|
(914)
|
(940)
|
(981)
|
(1 034)
|
(1 059)
|
(1 088)
|
(1 113)
|
(1 138)
|
(1 186)
|
(1 229)
|
(1 260)
|
(1 289)
|
|
Selling, General & Administrative |
(93)
|
(94)
|
(95)
|
(98)
|
(99)
|
(98)
|
(96)
|
(96)
|
(94)
|
(94)
|
(97)
|
(98)
|
(100)
|
(104)
|
(108)
|
(108)
|
(111)
|
(112)
|
(109)
|
(115)
|
(115)
|
(122)
|
(129)
|
(138)
|
(144)
|
(143)
|
(140)
|
(128)
|
(113)
|
(113)
|
(116)
|
(127)
|
(152)
|
(150)
|
(161)
|
(169)
|
(173)
|
(196)
|
(205)
|
(211)
|
(221)
|
|
Depreciation & Amortization |
(280)
|
(294)
|
(307)
|
(321)
|
(337)
|
(350)
|
(366)
|
(382)
|
(398)
|
(415)
|
(429)
|
(440)
|
(453)
|
(468)
|
(482)
|
(497)
|
(508)
|
(521)
|
(537)
|
(559)
|
(582)
|
(605)
|
(634)
|
(669)
|
(703)
|
(732)
|
(755)
|
(766)
|
(781)
|
(801)
|
(825)
|
(855)
|
(883)
|
(909)
|
(926)
|
(944)
|
(966)
|
(990)
|
(1 024)
|
(1 049)
|
(1 069)
|
|
Operating Income |
486
N/A
|
524
+8%
|
559
+7%
|
589
+5%
|
615
+5%
|
635
+3%
|
669
+5%
|
704
+5%
|
731
+4%
|
778
+6%
|
807
+4%
|
837
+4%
|
866
+3%
|
864
0%
|
877
+1%
|
884
+1%
|
897
+1%
|
905
+1%
|
909
+0%
|
954
+5%
|
983
+3%
|
1 037
+6%
|
1 075
+4%
|
1 112
+4%
|
1 170
+5%
|
1 187
+1%
|
1 218
+3%
|
1 182
-3%
|
1 121
-5%
|
1 065
-5%
|
1 009
-5%
|
999
-1%
|
1 054
+5%
|
1 152
+9%
|
1 188
+3%
|
1 200
+1%
|
1 179
-2%
|
1 171
-1%
|
1 243
+6%
|
1 310
+5%
|
1 396
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(192)
|
(198)
|
(203)
|
(211)
|
(221)
|
(233)
|
(244)
|
(256)
|
(266)
|
(271)
|
(276)
|
(281)
|
(286)
|
(294)
|
(293)
|
(291)
|
(287)
|
(288)
|
(300)
|
(320)
|
(343)
|
(364)
|
(388)
|
(411)
|
(434)
|
(454)
|
(462)
|
(466)
|
(475)
|
(487)
|
(500)
|
(509)
|
(513)
|
(514)
|
(520)
|
(528)
|
(546)
|
(580)
|
(634)
|
(674)
|
(709)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(72)
|
(72)
|
(72)
|
(72)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(802)
|
(802)
|
(802)
|
(772)
|
31
|
31
|
31
|
67
|
|
Pre-Tax Income |
294
N/A
|
327
+11%
|
356
+9%
|
377
+6%
|
395
+5%
|
330
-16%
|
353
+7%
|
376
+7%
|
393
+5%
|
507
+29%
|
531
+5%
|
556
+5%
|
580
+4%
|
570
-2%
|
584
+2%
|
593
+2%
|
610
+3%
|
617
+1%
|
609
-1%
|
634
+4%
|
640
+1%
|
674
+5%
|
687
+2%
|
701
+2%
|
736
+5%
|
732
0%
|
756
+3%
|
715
-5%
|
647
-10%
|
579
-11%
|
509
-12%
|
490
-4%
|
541
+10%
|
(164)
N/A
|
(134)
+18%
|
(131)
+2%
|
(139)
-6%
|
621
N/A
|
640
+3%
|
668
+4%
|
754
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(103)
|
(115)
|
(125)
|
(132)
|
(139)
|
(116)
|
(124)
|
(133)
|
(140)
|
(180)
|
(188)
|
(197)
|
(205)
|
(203)
|
(208)
|
(211)
|
(208)
|
(189)
|
(167)
|
(144)
|
(129)
|
(136)
|
(136)
|
(141)
|
(149)
|
(146)
|
(150)
|
(145)
|
(130)
|
(115)
|
(100)
|
(94)
|
(104)
|
48
|
40
|
40
|
42
|
(121)
|
(124)
|
(129)
|
(139)
|
|
Income from Continuing Operations |
190
|
212
|
231
|
245
|
256
|
214
|
228
|
243
|
253
|
327
|
343
|
359
|
375
|
367
|
376
|
382
|
402
|
428
|
442
|
490
|
511
|
538
|
551
|
561
|
587
|
586
|
606
|
570
|
516
|
463
|
409
|
396
|
437
|
(117)
|
(94)
|
(91)
|
(97)
|
501
|
517
|
539
|
615
|
|
Net Income (Common) |
190
N/A
|
212
+11%
|
231
+9%
|
245
+6%
|
256
+5%
|
214
-16%
|
228
+7%
|
243
+6%
|
253
+4%
|
327
+29%
|
343
+5%
|
359
+5%
|
375
+4%
|
367
-2%
|
376
+2%
|
382
+2%
|
756
+98%
|
782
+3%
|
796
+2%
|
844
+6%
|
511
-39%
|
538
+5%
|
547
+2%
|
552
+1%
|
575
+4%
|
570
-1%
|
590
+3%
|
555
-6%
|
501
-10%
|
448
-11%
|
390
-13%
|
373
-4%
|
408
+9%
|
(152)
N/A
|
(131)
+13%
|
(131)
N/A
|
(139)
-6%
|
459
N/A
|
475
+4%
|
497
+5%
|
573
+15%
|
|
EPS (Diluted) |
1.73
N/A
|
1.92
+11%
|
2.09
+9%
|
2.21
+6%
|
2.32
+5%
|
1.93
-17%
|
2.05
+6%
|
2.19
+7%
|
2.29
+5%
|
2.95
+29%
|
3.09
+5%
|
3.23
+5%
|
3.38
+5%
|
3.29
-3%
|
3.37
+2%
|
3.41
+1%
|
6.76
+98%
|
6.96
+3%
|
7.08
+2%
|
7.49
+6%
|
4.54
-39%
|
4.78
+5%
|
4.85
+1%
|
4.87
+0%
|
5.09
+5%
|
5.03
-1%
|
5.19
+3%
|
4.87
-6%
|
4.39
-10%
|
3.92
-11%
|
3.41
-13%
|
3.26
-4%
|
3.57
+10%
|
-1.35
N/A
|
-1.18
+13%
|
-1.18
N/A
|
-1.24
-5%
|
4.13
N/A
|
4.28
+4%
|
4.48
+5%
|
5.14
+15%
|