- 米国企業
- AIR LEASE CORP
AIR LEASE CORPAL
時価総額
$54.3億
PER
8.8倍
2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
Rental of flight equipment | - | - | - | - | - | - | - | - | 1,917 | 1,947 | 2,003 | 2,215 | 2,478 |
Aircraft sales, trading, and other | 337 | 656 | 859 | 1,050 | 1,223 | 1,419 | 1,516 | 1,680 | 2,017 | 2,015 | 2,088 | 2,317 | 2,685 |
Interest | - | - | - | - | - | - | - | - | 397 | 432 | 462 | 493 | 655 |
Amortization of Debt Issuance Costs | 9 | 17 | 24 | 28 | 31 | 31 | 29 | 33 | 37 | 43 | 51 | 53 | 54 |
Interest expense | 58 | 147 | 192 | 221 | 266 | 286 | 287 | 343 | - | - | 513 | 546 | 709 |
Depreciation | 112 | 216 | 280 | 337 | 398 | 453 | 508 | 582 | 703 | 781 | 883 | 966 | 1,069 |
Asset Impairment Charges | - | - | - | - | - | - | - | - | - | - | - | 771 | - |
Asset Impairment Charges, Net Of Recoveries | - | - | - | - | - | - | - | - | - | - | - | - | -67 |
Selling, general, and administrative | 45 | 56 | 71 | 82 | 77 | 83 | 91 | 97 | 124 | 96 | 125 | 157 | 186 |
Stock-based compensation expense | 39 | 32 | 22 | 16 | 17 | 17 | 20 | 17 | 21 | 18 | 27 | 16 | 35 |
Total expenses | 254 | 452 | 565 | 656 | 830 | 839 | 907 | 1,040 | 1,281 | 1,369 | 1,547 | 2,456 | 1,931 |
Income/(Loss) before taxes | 83 | 204 | 293 | 395 | 393 | 580 | 610 | 640 | 736 | 647 | 541 | -139 | 754 |
Income tax (expense)/benefit | 30 | 72 | 103 | 139 | 140 | 205 | -147 | 129 | 149 | 130 | 104 | -42 | 139 |
Net income/(loss) | - | - | - | - | - | - | 756 | 511 | 587 | 516 | 437 | -97 | 615 |
Preferred stock dividends | - | - | - | - | - | - | - | - | 12 | 15 | 28 | 42 | 42 |
Net income/(loss) attributable to common stockholders, basic | 53 | 132 | 190 | 256 | 253 | 375 | - | - | 575 | 501 | 408 | -139 | 573 |
Net income/(loss) attributable to common stockholders, diluted | - | - | - | - | - | - | - | - | - | - | 408 | -139 | 573 |
Foreign currency translation adjustment | - | - | - | - | - | - | - | - | - | - | -2 | 22 | -20 |
Change in fair value of hedged transactions | - | - | - | - | - | - | - | - | - | - | -0 | -17 | 19 |
Total tax benefit/(expense) on other comprehensive income/loss | - | - | - | - | - | - | - | - | -0 | 0 | -1 | 1 | -0 |
Other comprehensive (loss)/income, net of tax | - | - | - | - | - | - | - | - | -1 | 2 | -2 | 4 | -1 |
Total comprehensive income/(loss) attributable for common stockholders | - | - | - | - | - | - | - | - | 574 | 503 | 406 | -135 | 572 |
Earnings Per Share, Basic | 0.59 | 1.31 | 1.88 | 2.51 | 2.47 | 3.65 | 7.33 | 4.88 | 5.14 | 4.41 | 3.58 | -1.24 | 5.16 |
Earnings Per Share, Diluted | 0.59 | 1.28 | 1.8 | 2.38 | 2.34 | 3.44 | 6.82 | 4.6 | 5.09 | 4.39 | 3.57 | -1.24 | 5.14 |
Common Stock, Dividends, Per Share, Declared | - | - | 0.105 | 0.13 | 0.17 | 0.225 | 0.325 | 0.43 | 0.54 | 0.61 | 0.67 | 0.755 | 0.81 |