Willis Lease Finance Corporation
NASDAQ:WLFC
214.16 (USD) • At close January 7, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 407.974 | 311.927 | 274.202 | 288.692 | 409.16 | 348.347 | 274.84 | 207.274 | 199.61 | 174.287 | 158.412 | 148.09 | 156.653 | 148.302 | 150.44 | 152.293 | 121.897 | 84.974 | 70.546 | 61.939 | 59.869 | 55.879 | 66.151 | 49.012 | 83.4 | 74.6 | 50.5 | 32.3 | 22.7 |
Cost of Revenue
| 106.132 | 109.093 | 105.431 | 111.303 | 148.883 | 137.839 | 106.871 | 79.573 | 87.452 | 72.915 | 58.727 | 52.591 | 8.394 | 8.118 | 7.149 | 6.142 | 3.822 | 0.601 | 0.081 | 0.577 | 1.272 | 3.052 | 0 | 0 | 36.7 | 20.9 | 20.2 | 14.1 | 5.2 |
Gross Profit
| 301.842 | 202.834 | 168.771 | 177.389 | 260.277 | 210.508 | 167.969 | 127.701 | 112.158 | 101.372 | 99.685 | 95.499 | 148.259 | 140.184 | 143.291 | 146.151 | 118.075 | 84.373 | 70.465 | 61.362 | 58.597 | 52.827 | 66.151 | 49.012 | 46.7 | 53.7 | 30.3 | 18.2 | 17.5 |
Gross Profit Ratio
| 0.74 | 0.65 | 0.615 | 0.614 | 0.636 | 0.604 | 0.611 | 0.616 | 0.562 | 0.582 | 0.629 | 0.645 | 0.946 | 0.945 | 0.952 | 0.96 | 0.969 | 0.993 | 0.999 | 0.991 | 0.979 | 0.945 | 1 | 1 | 0.56 | 0.72 | 0.6 | 0.563 | 0.771 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 144.788 | 106.945 | 75.35 | 67.91 | 86.523 | 72.021 | 55.737 | 47.78 | 42.744 | 35.859 | 33.868 | 34.551 | 35.701 | 29.302 | 26.765 | 30.758 | 23.094 | 20.96 | 16.88 | 14.791 | 13.852 | 14.439 | 13.136 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 20.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.081 | 0.577 | 1.272 | 3.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 165.008 | 106.945 | 75.35 | 67.91 | 86.523 | 72.021 | 55.737 | 47.78 | 42.744 | 35.859 | 33.868 | 34.551 | 35.701 | 29.302 | 26.765 | 30.758 | 23.094 | 20.96 | 16.961 | 15.368 | 15.124 | 17.491 | 13.136 | 11.927 | 17.5 | 15.2 | 9.3 | 5.1 | 3.3 |
Other Expenses
| 0 | 0 | 9.381 | 6.533 | 8.122 | 0 | 0 | 0 | 0 | 0 | -12.863 | 0 | 51.593 | 48.704 | 43.215 | 37.438 | 31.136 | 25.562 | 25.291 | 23.198 | 21.686 | 15.376 | 17.447 | 12.416 | 13.7 | 8.3 | 4.2 | 3.2 | 4.7 |
Operating Expenses
| 165.008 | 106.945 | 84.731 | 74.443 | 94.645 | 83.163 | 65.466 | 54.773 | 52.147 | 48.195 | 46.731 | 41.557 | 87.294 | 78.006 | 69.98 | 68.196 | 54.23 | 46.522 | 42.252 | 38.566 | 36.81 | 32.867 | 30.583 | 24.343 | 31.2 | 23.5 | 13.5 | 8.3 | 8 |
Operating Income
| 136.834 | 7.567 | -5.664 | 11.047 | 80.303 | 52.474 | 28.853 | 22.133 | 12.969 | 10.513 | 7.774 | 0.937 | 22.59 | 18.571 | 31.445 | 41.202 | 67.667 | 38.452 | 28.294 | 23.373 | 23.059 | 23.012 | 35.568 | 24.669 | 15.5 | 30.2 | 16.8 | 9.9 | 9.5 |
Operating Income Ratio
| 0.335 | 0.024 | -0.021 | 0.038 | 0.196 | 0.151 | 0.105 | 0.107 | 0.065 | 0.06 | 0.049 | 0.006 | 0.144 | 0.125 | 0.209 | 0.271 | 0.555 | 0.453 | 0.401 | 0.377 | 0.385 | 0.412 | 0.538 | 0.503 | 0.186 | 0.405 | 0.333 | 0.307 | 0.419 |
Total Other Income Expenses Net
| -69.704 | -75.401 | -51.088 | -85.689 | 8.578 | 3.8 | 7.158 | 1.813 | -42.767 | -41.233 | 3.526 | 1.759 | 1.295 | 1.109 | 0.942 | 0.797 | -39.934 | -28.21 | -22.759 | -18.015 | -17.165 | -18.678 | -23.551 | -15.727 | -2.151 | -0.719 | -3.8 | -4.5 | -4.1 |
Income Before Tax
| 67.13 | 9.793 | 9.14 | 17.336 | 88.881 | 56.274 | 36.011 | 23.946 | 14.144 | 11.842 | 11.3 | 2.696 | 23.885 | 19.68 | 32.387 | 41.999 | 27.733 | 10.242 | 5.535 | 5.358 | 5.894 | 4.334 | 12.017 | 8.942 | 4.3 | 15.8 | 8.8 | 4.8 | 5.4 |
Income Before Tax Ratio
| 0.165 | 0.031 | 0.033 | 0.06 | 0.217 | 0.162 | 0.131 | 0.116 | 0.071 | 0.068 | 0.071 | 0.018 | 0.152 | 0.133 | 0.215 | 0.276 | 0.228 | 0.121 | 0.078 | 0.087 | 0.098 | 0.078 | 0.182 | 0.182 | 0.052 | 0.212 | 0.174 | 0.149 | 0.238 |
Income Tax Expense
| 23.349 | 4.354 | 5.788 | 7.588 | 21.959 | 13.043 | -26.147 | 9.877 | 6.788 | 4.595 | -4.326 | 1.161 | 9.377 | 7.63 | 10.02 | 15.398 | 10.069 | 2.988 | 1.358 | 1.501 | 1.717 | 0.738 | 4.374 | 3.468 | 1 | 6.3 | 3.5 | 2 | 2.2 |
Net Income
| 43.781 | 5.439 | 3.352 | 9.748 | 66.922 | 43.231 | 62.158 | 14.069 | 7.356 | 7.247 | 15.626 | 1.535 | 14.508 | 12.05 | 22.367 | 26.601 | 17.664 | 7.254 | 4.177 | 3.857 | 4.177 | 3.596 | 6.944 | 7.814 | 3.3 | 9.3 | 7.3 | 2.8 | 3.2 |
Net Income Ratio
| 0.107 | 0.017 | 0.012 | 0.034 | 0.164 | 0.124 | 0.226 | 0.068 | 0.037 | 0.042 | 0.099 | 0.01 | 0.093 | 0.081 | 0.149 | 0.175 | 0.145 | 0.085 | 0.059 | 0.062 | 0.07 | 0.064 | 0.105 | 0.159 | 0.04 | 0.125 | 0.145 | 0.087 | 0.141 |
EPS
| 6.4 | 0.9 | 0.55 | 1.63 | 10.9 | 7.31 | 9.93 | 2.1 | 0.94 | 0.92 | 1.95 | -0.45 | 1.35 | 1.03 | 2.3 | 2.85 | 1.79 | 1.63 | 0.4 | 0.37 | 0.83 | 0.43 | 0.79 | 1.04 | 0.44 | 1.27 | 1.33 | 0.75 | 1.03 |
EPS Diluted
| 6.23 | 0.86 | 0.53 | 1.59 | 10.5 | 7.15 | 9.69 | 2.05 | 0.92 | 0.89 | 1.89 | -0.45 | 1.28 | 0.96 | 2.14 | 2.68 | 1.66 | 1.56 | 0.38 | 0.36 | 0.82 | 0.43 | 0.78 | 1.03 | 0.44 | 1.24 | 1.29 | 0.74 | 1.03 |
EBITDA
| 236.85 | 164.796 | 167.629 | 176.901 | 242.719 | 197.308 | 150.133 | 131.395 | 121.211 | 114.345 | 107.261 | 80.609 | 98.987 | 109.329 | 112.491 | 118.077 | 96.809 | 88.685 | 64.911 | 23.373 | 23.059 | 23.012 | 35.568 | 39.291 | 35.603 | 22.835 | 16.8 | 12.5 | 14.2 |
EBITDA Ratio
| 0.581 | 0.307 | 0.309 | 0.366 | 0.426 | 0.376 | 0.399 | 0.361 | 0.307 | 0.337 | 0.357 | 0.377 | 0.726 | 0.757 | 0.789 | 0.816 | 0.836 | 0.799 | 0.8 | 0.756 | 0.747 | 0.687 | 0.731 | 0.639 | 0.23 | 0.508 | 0.42 | 0.427 | 0.546 |