Free Trial

Willis Lease Finance (WLFC) Financials

Willis Lease Finance logo
$149.53 +0.35 (+0.23%)
Closing price 04:00 PM Eastern
Extended Trading
$149.74 +0.21 (+0.14%)
As of 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Willis Lease Finance

Annual Income Statements for Willis Lease Finance

This table shows Willis Lease Finance's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
7.18 6.46 14 60 40 64 6.41 0.02 2.11 40 104
Consolidated Net Income / (Loss)
7.18 6.46 14 62 43 67 9.75 3.35 5.44 44 109
Net Income / (Loss) Continuing Operations
7.18 6.46 14 62 43 67 9.75 3.35 5.44 44 109
Total Pre-Tax Income
12 13 24 36 56 89 17 9.14 9.79 67 153
Total Operating Income
47 49 63 78 52 38 15 76 9.86 64 144
Total Gross Profit
154 171 187 224 276 292 265 265 277 354 500
Total Revenue
174 198 207 275 348 300 289 274 312 419 569
Operating Revenue
174 198 207 275 348 300 289 274 312 419 569
Total Cost of Revenue
20 27 20 51 72 8.12 23 9.38 35 64 70
Operating Cost of Revenue
20 27 20 51 72 8.12 23 9.38 35 64 70
Total Operating Expenses
107 121 124 147 224 254 251 188 267 290 355
Selling, General & Admin Expense
36 43 48 56 72 149 68 90 93 116 147
Depreciation Expense
65 69 66 66 77 86 95 91 88 91 92
Other Operating Expenses / (Income)
- - - - 64 - 68 - 64 79 105
Impairment Charge
5.60 9.18 9.51 25 11 18 21 7.72 22 4.40 11
Total Other Income / (Expense), net
-36 -37 -39 -42 3.80 50 2.64 -67 -0.06 2.91 8.25
Interest & Investment Income
1.33 1.18 1.81 7.16 3.80 8.58 2.64 0.80 -0.06 2.91 8.25
Income Tax Expense
4.56 6.32 9.88 -26 13 22 7.59 5.79 4.35 23 44
Preferred Stock Dividends Declared
- - 0.29 1.86 3.33 3.33 3.34 3.33 3.33 3.41 4.23
Basic Earnings per Share
$0.91 $0.83 $2.10 $9.93 $6.75 $10.90 $1.07 $0.00 $0.35 $6.40 $15.97
Weighted Average Basic Shares Outstanding
7.92M 7.82M 6.57M 6.07M 5.92M 5.84M 5.96M 6.11M 6.07M 6.31M 6.54M
Diluted Earnings per Share
$0.88 $0.81 $2.05 $9.69 $6.60 $10.50 $1.05 $0.00 $0.33 $6.23 $15.34
Weighted Average Diluted Shares Outstanding
8.14M 7.99M 6.71M 6.22M 6.05M 6.06M 6.13M 6.35M 6.30M 6.48M 6.80M
Weighted Average Basic & Diluted Shares Outstanding
7.90M 7.80M 6.60M 6.42M 5.79M 5.86M 6.00M 5.94M 6.12M 6.39M 6.61M
Cash Dividends to Common per Share
- - - - - - - - - - $1.50

Quarterly Income Statements for Willis Lease Finance

This table shows Willis Lease Finance's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
14 3.57 13 14 10 20 42 23 20 15 59
Consolidated Net Income / (Loss)
14 4.39 14 15 11 21 43 24 21 17 60
Net Income / (Loss) Continuing Operations
14 -1.85 14 15 17 21 43 24 21 17 60
Total Pre-Tax Income
18 6.84 19 20 21 30 58 34 30 25 74
Total Operating Income
-0.15 20 19 20 4.64 27 54 34 29 24 28
Total Gross Profit
71 71 94 89 100 105 141 126 136 131 179
Total Revenue
88 83 109 106 121 119 151 146 153 158 196
Operating Revenue
88 83 109 106 121 119 151 146 153 158 196
Total Cost of Revenue
17 13 15 16 21 14 10 20 17 27 16
Operating Cost of Revenue
17 13 15 16 21 14 10 20 17 27 16
Total Operating Expenses
71 50 75 69 95 78 87 92 106 107 151
Selling, General & Admin Expense
17 28 32 27 30 32 40 40 42 48 79
Depreciation Expense
23 23 22 23 23 22 22 24 24 25 28
Other Operating Expenses / (Income)
- - 19 19 - 23 25 28 29 32 34
Impairment Charge
- 0.00 1.67 0.72 2.01 0.26 0.00 0.61 10 2.11 11
Total Other Income / (Expense), net
18 -20 -0.47 0.35 23 2.67 3.83 0.76 0.99 1.35 46
Interest & Investment Income
1.47 -1.16 -0.47 0.35 4.20 2.67 3.83 0.76 0.99 1.35 3.08
Other Income / (Expense), net
- - - - - - 0.00 - - - 43
Income Tax Expense
3.86 2.44 5.15 5.73 10 9.02 15 10 9.33 8.39 14
Preferred Stock Dividends Declared
0.84 0.82 0.83 0.84 0.92 0.91 0.92 0.96 1.44 1.39 1.42
Basic Earnings per Share
$2.31 $0.58 $2.04 $2.16 $1.62 $3.12 $6.34 $3.51 $3.00 $2.34 $8.68
Weighted Average Basic Shares Outstanding
6.07M 6.12M 6.35M 6.37M 6.31M 6.39M 6.57M 6.58M 6.54M 6.61M 6.79M
Diluted Earnings per Share
$2.33 $0.55 $2.02 $2.13 $1.53 $3.00 $6.21 $3.37 $2.76 $2.21 $8.43
Weighted Average Diluted Shares Outstanding
6.30M 6.46M 6.44M 6.47M 6.48M 6.66M 6.71M 6.86M 6.80M 7M 6.99M
Weighted Average Basic & Diluted Shares Outstanding
6.12M 6.35M 6.37M 6.37M 6.39M 6.57M 6.58M 6.60M 6.61M 6.90M 6.81M

Annual Cash Flow Statements for Willis Lease Finance

This table details how cash moves in and out of Willis Lease Finance's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
0.69 -22 -10 15 6.93 -18 15 17 -6.63 79 -36
Net Cash From Operating Activities
63 98 92 137 189 230 93 91 144 230 284
Net Cash From Continuing Operating Activities
63 98 92 137 161 230 93 91 145 230 284
Net Income / (Loss) Continuing Operations
7.18 6.46 14 62 43 67 9.75 3.35 5.44 44 109
Consolidated Net Income / (Loss)
7.18 6.46 14 62 43 67 9.75 3.35 5.44 44 109
Depreciation Expense
65 69 66 66 77 86 95 91 88 91 92
Amortization Expense
3.82 4.31 4.27 5.18 6.40 6.36 5.14 5.02 5.32 0.00 2.75
Non-Cash Adjustments To Reconcile Net Income
-16 7.99 8.67 28 6.78 24 10 -12 33 71 31
Changes in Operating Assets and Liabilities, net
2.32 9.62 -1.71 -24 28 47 -26 4.02 13 24 50
Net Cash From Investing Activities
-109 -140 -123 -326 -380 -147 -507 -148 -194 -93 -765
Net Cash From Continuing Investing Activities
-109 -140 -123 -326 -380 -147 -507 -148 -194 -93 -765
Purchase of Property, Plant & Equipment
-133 -179 -175 -384 -445 -296 -2.98 -208 -293 -169 -846
Sale of Property, Plant & Equipment
44 42 63 44 64 192 35 96 110 85 171
Sale and/or Maturity of Investments
0.85 1.30 - - 0.00 4.95 7.63 8.40 3.97 4.15 11
Other Investing Activities, net
-2.73 -3.04 -5.53 15 0.00 -43 -546 -44 -15 -13 -101
Net Cash From Financing Activities
47 20 21 203 226 -101 428 74 43 -58 445
Net Cash From Continuing Financing Activities
47 20 21 203 226 -101 428 74 43 -58 445
Repayment of Debt
-106 -154 -118 -504 -513 -431 -539 -422 -229 -665 -840
Repurchase of Common Equity
-5.35 -17 -29 -3.55 -16 -3.57 -1.51 -10 -5.25 -9.43 -12
Payment of Dividends
- - - -1.31 -3.35 -3.25 -3.26 -3.25 -3.27 -3.24 -14
Issuance of Debt
154 193 149 686 759 340 973 514 284 626 1,306
Issuance of Preferred Equity
- - 20 30 - - - - - 0.00 13
Issuance of Common Equity
0.41 0.52 0.16 0.18 0.25 0.34 0.43 0.19 0.34 0.27 0.26
Other Financing Activities, net
3.32 -3.16 -0.91 -3.36 -1.29 -3.57 -1.16 -4.97 -3.66 -5.79 -8.24
Cash Interest Paid
33 36 37 43 59 64 54 64 64 77 101
Cash Income Taxes Paid
0.21 0.35 0.46 0.44 1.07 0.22 0.51 1.41 2.24 0.51 7.09

Quarterly Cash Flow Statements for Willis Lease Finance

This table details how cash moves in and out of Willis Lease Finance's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
7.63 -25 -9.49 0.62 112 -74 54 -43 27 17 633
Net Cash From Operating Activities
62 52 47 70 61 60 70 87 68 41 104
Net Cash From Continuing Operating Activities
62 52 47 70 61 60 70 87 68 41 104
Net Income / (Loss) Continuing Operations
14 4.39 14 15 11 21 43 24 21 17 60
Consolidated Net Income / (Loss)
14 4.39 14 15 11 21 43 24 21 17 60
Depreciation Expense
23 23 22 23 23 22 22 24 24 25 28
Amortization Expense
1.38 1.33 1.40 1.40 -4.13 0.00 2.87 4.04 -6.48 0.92 0.58
Non-Cash Adjustments To Reconcile Net Income
3.51 22 12 19 18 0.66 17 7.29 8.91 17 -31
Changes in Operating Assets and Liabilities, net
20 1.35 -2.79 13 13 16 -14 28 20 -18 47
Net Cash From Investing Activities
-50 -64 -39 -29 39 -64 -211 -180 -310 14 -16
Net Cash From Continuing Investing Activities
-50 -64 -39 -29 39 -64 -211 -180 -310 14 -16
Purchase of Property, Plant & Equipment
-67 -57 -58 -32 -22 -63 -260 -168 -355 -37 -135
Acquisitions
- - - - - 0.00 - - - -1.60 -0.18
Sale of Property, Plant & Equipment
16 7.58 16 1.58 60 4.71 65 48 53 48 94
Sale and/or Maturity of Investments
1.05 0.79 0.93 1.05 1.38 1.62 2.15 3.01 3.80 4.35 4.23
Net Cash From Financing Activities
-3.90 -12 -17 -41 12 -70 195 50 269 -38 545
Net Cash From Continuing Financing Activities
-3.90 -12 -17 -41 12 -70 195 50 269 -38 545
Repayment of Debt
-68 -53 -78 -91 -443 -139 -78 -120 -503 -170 -149
Payment of Dividends
-0.84 -0.82 -0.80 -0.82 -0.80 -0.92 -8.04 -3.36 -1.87 -3.47 -3.26
Issuance of Debt
65 42 67 51 466 70 287 162 787 135 716
Issuance of Common Equity
- 0.18 - 0.10 -0.00 0.18 -0.00 0.09 0.00 0.13 -0.00
Cash Interest Paid
17 23 24 8.22 21 23 24 26 27 31 32
Cash Income Taxes Paid
0.34 0.18 0.14 -0.14 0.32 -0.64 6.42 0.05 1.26 -0.03 3.46

Annual Balance Sheets for Willis Lease Finance

This table presents Willis Lease Finance's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
1,262 1,294 1,338 1,603 1,935 290 2,365 2,463 2,575 2,652 3,297
Total Current Assets
74 56 49 66 105 64 107 14 136 227 171
Cash & Equivalents
13 9.73 10 7.05 12 6.72 43 14 12 7.07 9.11
Restricted Cash
51 33 22 40 70 57 36 - 77 161 123
Accounts Receivable
8.91 14 16 19 23 - 28 - 47 58 38
Plant, Property, & Equipment, net
1,084 1,129 1,153 1,369 1,701 32 1,918 31 35 2,150 48
Total Noncurrent Assets
104 108 136 169 129 195 339 2,417 2,404 276 3,078
Noncurrent Note & Lease Receivables
- - - - 0.24 38 159 115 88 101 205
Goodwill
- - - - - - - 1.19 1.13 1.04 2.93
Other Noncurrent Operating Assets
102 108 133 167 127 155 179 2,301 2,315 173 2,870
Total Liabilities & Shareholders' Equity
1,262 1,294 1,338 1,603 1,935 1,941 2,365 2,463 2,575 2,652 3,297
Total Liabilities
1,045 1,085 1,122 1,295 1,599 1,541 1,951 2,037 2,121 2,163 2,685
Total Current Liabilities
22 22 18 22 43 46 27 27 43 53 76
Accounts Payable
22 22 18 22 43 46 27 27 43 53 76
Total Noncurrent Liabilities
1,023 1,063 1,104 1,273 1,556 1,495 1,924 2,010 2,078 2,110 2,609
Long-Term Debt
841 866 900 1,085 1,337 1,251 1,694 1,790 1,847 1,803 2,265
Asset Retirement Reserve & Litigation Obligation
66 71 72 76 95 107 82 66 59 92 98
Noncurrent Deferred Revenue
4.34 5.09 5.82 8.10 5.46 6.12 12 10 18 44 38
Noncurrent Deferred & Payable Income Tax Liabilities
91 96 105 78 90 110 117 124 133 148 185
Other Noncurrent Operating Liabilities
21 25 21 25 28 21 20 19 20 24 23
Redeemable Noncontrolling Interest
- - 20 49 50 50 50 50 50 50 63
Total Equity & Noncontrolling Interests
217 209 196 259 287 350 364 376 405 439 549
Total Preferred & Common Equity
217 209 196 259 287 350 364 376 405 439 549
Total Common Equity
217 209 196 259 287 350 364 376 405 439 549
Common Stock
42 29 2.58 2.38 0.06 4.62 14 15 20 30 51
Retained Earnings
175 181 195 256 287 349 355 355 357 398 491
Accumulated Other Comprehensive Income / (Loss)
- -0.52 -1.05 0.23 0.10 -3.25 -5.12 5.03 27 11 6.90

Quarterly Balance Sheets for Willis Lease Finance

This table presents Willis Lease Finance's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2022 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025
Period end date 6/30/2022 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025
Total Assets
2,396 2,542 2,587 2,604 2,602 2,674 2,922 3,044 3,275 3,946
Total Current Assets
53 131 9.82 107 102 156 202 142 191 820
Cash & Equivalents
13 12 9.82 5.92 5.37 7.62 5.04 5.79 32 37
Restricted Cash
- 69 - 49 50 87 143 99 117 745
Accounts Receivable
40 50 - 52 46 62 54 37 42 38
Plant, Property, & Equipment, net
33 35 36 2,199 2,208 36 36 36 2,652 63
Total Noncurrent Assets
2,310 2,377 2,541 298 292 2,483 2,684 2,865 432 3,064
Noncurrent Note & Lease Receivables
83 82 96 101 100 2,261 2,440 199 197 189
Goodwill
- - - - 1.09 1.03 5.43 4.18 1.60 0.27
Other Noncurrent Operating Assets
2,219 2,286 2,444 196 192 221 239 2,663 234 2,875
Total Liabilities & Shareholders' Equity
2,396 2,542 2,587 2,604 2,602 2,674 2,922 3,044 3,275 3,946
Total Liabilities
1,972 2,103 2,131 2,137 2,120 2,163 2,379 2,463 2,646 3,265
Total Current Liabilities
154 160 42 42 43 103 89 120 57 87
Accounts Payable
26 29 42 42 43 103 89 120 57 87
Total Noncurrent Liabilities
1,818 1,943 2,089 2,095 2,077 2,059 2,290 2,343 2,589 3,179
Long-Term Debt
1,732 1,852 1,837 1,827 1,788 1,736 1,947 1,990 2,232 2,801
Asset Retirement Reserve & Litigation Obligation
57 58 70 74 85 100 105 108 104 113
Noncurrent Deferred Revenue
11 13 28 34 38 42 40 39 38 37
Noncurrent Deferred & Payable Income Tax Liabilities
- - 133 138 143 156 170 178 191 204
Other Noncurrent Operating Liabilities
18 20 22 23 23 27 29 27 24 24
Redeemable Noncontrolling Interest
50 50 50 50 50 50 50 63 63 63
Total Equity & Noncontrolling Interests
375 389 406 417 432 462 492 518 565 618
Total Preferred & Common Equity
375 389 406 417 432 462 492 518 565 618
Total Common Equity
375 389 406 417 432 462 492 518 565 618
Common Stock
15 18 24 22 26 34 32 41 58 56
Retained Earnings
338 344 361 374 388 418 452 474 505 562
Accumulated Other Comprehensive Income / (Loss)
22 28 21 21 18 10 8.40 3.05 2.36 -0.26

Annual Metrics And Ratios for Willis Lease Finance

This table displays calculated financial ratios and metrics derived from Willis Lease Finance's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
9.88% 13.79% 4.65% 32.60% 26.75% -13.83% -3.82% -5.02% 13.76% 34.18% 36.00%
EBITDA Growth
66.08% 5.65% 8.74% 11.06% -8.80% 76.88% -52.35% 50.25% -39.81% 50.00% 54.44%
EBIT Growth
510.66% 4.19% 28.21% 22.33% -32.36% 180.92% -90.03% 419.43% -87.09% 551.67% 124.84%
NOPAT Growth
170.08% -13.85% 48.96% 259.38% -69.89% -28.25% -71.43% 238.78% -80.45% 665.23% 145.30%
Net Income Growth
-54.05% -10.03% 117.79% 341.81% -30.45% 54.80% -85.43% -65.61% 62.26% 704.95% 148.08%
EPS Growth
-53.44% -7.95% 153.09% 372.68% -31.89% 59.09% -90.00% -100.00% 0.00% 1,787.88% 146.23%
Operating Cash Flow Growth
-21.84% 55.83% -6.35% 49.73% 37.59% 22.06% -59.43% -2.98% 59.31% 59.07% 23.80%
Free Cash Flow Firm Growth
52.75% 47.18% 2.68% -813.20% -59.30% 921.73% -223.73% 93.04% 96.04% 2,381.04% -495.58%
Invested Capital Growth
6.03% 3.98% 4.97% 24.22% 18.22% -104.00% 3,289.37% 8.53% 0.51% -4.02% 29.23%
Revenue Q/Q Growth
-3.26% 6.66% 0.86% 2.89% 18.75% -31.63% 63.50% -6.19% 4.97% 8.38% 6.01%
EBITDA Q/Q Growth
32.74% 40.04% 1.40% 4.62% -16.37% 8.40% 60.32% 139.15% -40.93% -0.45% 7.94%
EBIT Q/Q Growth
128.77% 248.69% 3.02% 8.19% -37.32% 13.45% 151.71% 404.08% -88.07% 8.06% 20.69%
NOPAT Q/Q Growth
128.19% 193.77% 10.71% 215.34% -73.27% -71.49% 153.56% 259.31% -90.53% -3.86% 24.88%
Net Income Q/Q Growth
-48.99% 60.74% 4.53% 180.55% -36.26% -16.39% -44.73% 361.06% 175.94% -7.19% 10.26%
EPS Q/Q Growth
-48.84% 58.82% 6.77% 188.39% -36.84% -17.26% -54.94% 100.00% 117.93% -11.38% 8.72%
Operating Cash Flow Q/Q Growth
-7.59% 16.84% -4.41% -0.61% 34.18% -5.60% -34.64% 15.40% 38.00% -0.47% 2.60%
Free Cash Flow Firm Q/Q Growth
-2,669.33% 86.43% -153.61% -225.16% 24.76% 2,100.34% -816.82% 67.91% -107.68% 307.98% -205.42%
Invested Capital Q/Q Growth
7.86% -0.32% 3.90% 19.66% 2.79% -104.04% 13.63% -0.82% 0.46% -4.09% 11.29%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
88.62% 86.24% 90.21% 81.60% 79.28% 97.29% 91.93% 96.58% 88.70% 84.60% 87.77%
EBITDA Margin
66.99% 62.20% 64.63% 54.13% 38.95% 79.96% 39.62% 62.67% 33.16% 37.07% 42.09%
Operating Margin
27.27% 24.97% 30.59% 28.22% 15.06% 12.80% 5.09% 27.84% 3.16% 15.34% 25.37%
EBIT Margin
27.27% 24.97% 30.59% 28.22% 15.06% 49.11% 5.09% 27.84% 3.16% 15.34% 25.37%
Profit (Net Income) Margin
4.13% 3.26% 6.79% 22.62% 12.41% 22.30% 3.38% 1.22% 1.74% 10.46% 19.08%
Tax Burden Percent
61.16% 50.57% 58.75% 172.61% 76.82% 75.29% 56.23% 36.67% 55.54% 65.22% 71.15%
Interest Burden Percent
24.73% 25.83% 37.76% 46.42% 107.24% 60.29% 117.98% 11.98% 99.37% 104.53% 105.71%
Effective Tax Rate
38.84% 49.43% 41.25% -72.61% 23.18% 24.71% 43.77% 63.33% 44.46% 34.78% 28.85%
Return on Invested Capital (ROIC)
3.01% 2.47% 3.52% 11.02% 2.74% 3.79% 0.84% 1.32% 0.25% 1.93% 4.22%
ROIC Less NNEP Spread (ROIC-NNEP)
0.10% 0.15% 0.78% 3.49% 3.00% 13.38% 1.10% -0.13% 0.25% 2.04% 4.53%
Return on Net Nonoperating Assets (RNNOA)
0.33% 0.56% 3.10% 12.69% 10.67% 14.39% 1.56% -0.52% 0.99% 7.35% 15.50%
Return on Equity (ROE)
3.34% 3.03% 6.62% 23.71% 13.41% 18.18% 2.40% 0.80% 1.24% 9.28% 19.72%
Cash Return on Invested Capital (CROIC)
-2.84% -1.43% -1.33% -10.59% -13.95% 0.00% -102.73% -6.86% -0.26% 6.04% -21.28%
Operating Return on Assets (OROA)
3.86% 3.87% 4.82% 5.27% 2.97% 13.25% 1.11% 3.16% 0.39% 2.46% 4.85%
Return on Assets (ROA)
0.58% 0.51% 1.07% 4.23% 2.44% 6.02% 0.73% 0.14% 0.22% 1.68% 3.65%
Return on Common Equity (ROCE)
3.34% 3.03% 6.31% 20.58% 11.35% 15.73% 2.10% 0.70% 1.10% 8.30% 17.70%
Return on Equity Simple (ROE_SIMPLE)
3.31% 3.09% 7.17% 24.01% 15.07% 19.10% 2.68% 0.89% 1.34% 9.97% 19.77%
Net Operating Profit after Tax (NOPAT)
29 25 37 134 40 29 8.26 28 5.47 42 103
NOPAT Margin
16.68% 12.63% 17.98% 48.72% 11.57% 9.64% 2.86% 10.21% 1.75% 10.01% 18.05%
Net Nonoperating Expense Percent (NNEP)
2.91% 2.32% 2.74% 7.53% -0.25% -9.60% -0.26% 1.45% 0.00% -0.11% -0.31%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 1.87% 3.65%
Cost of Revenue to Revenue
11.38% 13.76% 9.79% 18.40% 20.72% 2.71% 8.07% 3.42% 11.30% 15.40% 12.23%
SG&A Expenses to Revenue
20.60% 21.58% 23.05% 20.28% 20.68% 49.70% 23.52% 32.92% 29.66% 27.65% 25.78%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
61.34% 61.27% 59.62% 53.37% 64.22% 84.50% 86.84% 68.74% 85.54% 69.25% 62.40%
Earnings before Interest and Taxes (EBIT)
47 49 63 78 52 147 15 76 9.86 64 144
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
117 123 134 149 136 240 114 172 103 155 240
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.83 0.78 0.83 0.61 0.74 0.97 0.49 0.60 0.87 0.69 2.49
Price to Tangible Book Value (P/TBV)
0.84 0.78 0.84 0.61 0.74 0.97 0.49 0.60 0.88 0.70 2.51
Price to Revenue (P/Rev)
1.04 0.82 0.79 0.57 0.61 1.13 0.62 0.82 1.13 0.73 2.40
Price to Earnings (P/E)
25.21 25.15 11.83 2.61 5.29 5.32 27.90 12,480.23 167.84 7.55 13.11
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.72%
Earnings Yield
3.97% 3.98% 8.45% 38.31% 18.91% 18.79% 3.58% 0.01% 0.60% 13.24% 7.63%
Enterprise Value to Invested Capital (EV/IC)
0.96 0.95 0.97 0.92 0.95 0.00 0.91 0.93 0.98 0.94 1.30
Enterprise Value to Revenue (EV/Rev)
5.50 4.98 5.07 4.53 4.35 5.25 6.38 7.48 6.93 4.75 6.26
Enterprise Value to EBITDA (EV/EBITDA)
8.21 8.00 7.84 8.37 11.17 6.56 16.12 11.93 20.90 12.82 14.87
Enterprise Value to EBIT (EV/EBIT)
20.16 19.93 16.57 16.05 28.89 10.69 125.44 26.86 219.33 30.98 24.68
Enterprise Value to NOPAT (EV/NOPAT)
32.97 39.41 28.20 9.30 37.60 54.47 223.09 73.25 394.90 47.51 34.69
Enterprise Value to Operating Cash Flow (EV/OCF)
15.25 10.08 11.47 9.08 8.03 6.84 19.73 22.62 14.97 8.66 12.53
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.94 0.00 0.00 0.00 15.20 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
3.88 4.14 4.17 3.52 3.98 3.13 4.09 4.21 4.06 3.69 3.70
Long-Term Debt to Equity
3.88 4.14 4.17 3.52 3.98 3.13 4.09 4.21 4.06 3.69 3.70
Financial Leverage
3.49 3.75 3.98 3.63 3.56 1.08 1.41 4.04 4.01 3.60 3.42
Leverage Ratio
5.73 6.00 6.19 5.61 5.49 3.02 3.26 5.75 5.72 5.54 5.40
Compound Leverage Factor
1.42 1.55 2.34 2.60 5.89 1.82 3.85 0.69 5.69 5.79 5.71
Debt to Total Capital
79.50% 80.54% 80.65% 77.87% 79.90% 75.77% 80.37% 80.79% 80.25% 78.67% 78.71%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
79.50% 80.54% 80.65% 77.87% 79.90% 75.77% 80.37% 80.79% 80.25% 78.67% 78.71%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 1.77% 3.55% 2.96% 3.01% 2.36% 2.25% 2.17% 2.18% 2.19%
Common Equity to Total Capital
20.50% 19.46% 17.58% 18.58% 17.14% 21.22% 17.27% 16.96% 17.58% 19.15% 19.09%
Debt to EBITDA
7.21 7.03 6.72 7.30 9.86 5.21 14.81 10.42 17.86 11.62 9.45
Net Debt to EBITDA
6.66 6.68 6.48 6.98 9.25 4.95 14.12 10.33 17.00 10.54 8.90
Long-Term Debt to EBITDA
7.21 7.03 6.72 7.30 9.86 5.21 14.81 10.42 17.86 11.62 9.45
Debt to NOPAT
28.96 34.63 24.16 8.11 33.18 43.25 205.00 63.96 337.50 43.04 22.04
Net Debt to NOPAT
26.73 32.92 23.29 7.75 31.14 41.05 195.44 63.45 321.24 39.03 20.75
Long-Term Debt to NOPAT
28.96 34.63 24.16 8.11 33.18 43.25 205.00 63.96 337.50 43.04 22.04
Altman Z-Score
0.61 0.60 0.63 0.66 0.59 4.61 0.45 0.48 0.47 0.61 0.87
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 4.65% 13.20% 15.36% 13.47% 12.21% 11.86% 11.33% 10.58% 10.27%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.41 2.60 2.75 3.00 2.45 1.39 3.97 0.53 3.16 4.28 2.25
Quick Ratio
1.04 1.08 1.49 1.17 0.81 0.15 2.62 0.53 1.37 1.24 0.62
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-27 -14 -14 -129 -205 1,684 -2,084 -145 -5.74 131 -518
Operating Cash Flow to CapEx
70.36% 71.31% 81.67% 40.28% 49.59% 221.83% 0.00% 80.98% 78.89% 274.41% 42.14%
Free Cash Flow to Firm to Interest Expense
-0.74 -0.38 -0.34 -2.64 0.00 25.10 0.00 -2.13 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
1.69 2.58 2.22 2.81 0.00 3.43 0.00 1.33 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-0.71 -1.04 -0.50 -4.17 0.00 1.88 0.00 -0.31 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.14 0.16 0.16 0.19 0.20 0.27 0.22 0.11 0.12 0.16 0.19
Accounts Receivable Turnover
0.00 17.58 13.77 15.56 16.54 0.00 0.00 0.00 0.00 7.94 11.76
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.32 0.18 0.18 0.22 0.23 0.35 0.30 0.28 9.36 0.38 0.24
Accounts Payable Turnover
1.05 1.26 1.03 2.54 2.22 0.18 0.64 0.35 1.01 1.34 1.08
Days Sales Outstanding (DSO)
0.00 20.77 26.51 23.46 22.07 0.00 0.00 0.00 0.00 45.97 31.03
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
349.13 289.83 354.97 143.84 164.40 1,990.54 568.97 1,047.32 361.90 271.67 337.97
Cash Conversion Cycle (CCC)
-349.13 -269.06 -328.46 -120.38 -142.34 -1,990.54 -568.97 -1,047.32 -361.90 -225.69 -306.94
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
993 1,033 1,084 1,346 1,592 -64 2,029 2,202 2,213 2,124 2,745
Invested Capital Turnover
0.18 0.20 0.20 0.23 0.24 0.39 0.29 0.13 0.14 0.19 0.23
Increase / (Decrease) in Invested Capital
56 39 51 263 245 -1,655 2,092 173 11 -89 621
Enterprise Value (EV)
957 986 1,051 1,245 1,516 1,575 1,843 2,050 2,161 1,990 3,564
Market Capitalization
181 162 163 157 211 338 179 225 353 305 1,369
Book Value per Share
$25.77 $25.42 $30.24 $40.34 $46.19 $59.89 $60.92 $61.86 $66.37 $68.93 $83.19
Tangible Book Value per Share
$25.63 $25.30 $29.91 $40.07 $45.97 $59.67 $60.71 $61.67 $66.19 $68.77 $82.74
Total Capital
1,058 1,075 1,116 1,394 1,674 1,651 2,107 2,216 2,302 2,292 2,877
Total Debt
841 866 900 1,085 1,337 1,251 1,694 1,790 1,847 1,803 2,265
Total Long-Term Debt
841 866 900 1,085 1,337 1,251 1,694 1,790 1,847 1,803 2,265
Net Debt
776 823 868 1,038 1,255 1,187 1,615 1,776 1,758 1,635 2,132
Capital Expenditures (CapEx)
89 137 112 340 380 104 -32 112 183 84 675
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-13 -8.04 -1.31 -3.22 -20 -46 1.29 -27 3.91 5.55 -38
Debt-free Net Working Capital (DFNWC)
52 35 31 44 62 18 80 -13 93 174 95
Net Working Capital (NWC)
52 35 31 44 62 18 80 -13 93 174 95
Net Nonoperating Expense (NNE)
22 19 23 72 -2.92 -38 -1.49 25 0.03 -1.90 -5.87
Net Nonoperating Obligations (NNO)
776 823 868 1,038 1,255 -464 1,615 1,776 1,758 1,635 2,132
Total Depreciation and Amortization (D&A)
69 74 71 71 83 93 100 96 94 91 95
Debt-free, Cash-free Net Working Capital to Revenue
-7.30% -4.06% -0.63% -1.17% -5.65% -15.21% 0.45% -9.80% 1.25% 1.33% -6.62%
Debt-free Net Working Capital to Revenue
29.90% 17.53% 14.99% 16.05% 17.88% 6.00% 27.79% -4.57% 29.79% 41.47% 16.66%
Net Working Capital to Revenue
29.90% 17.53% 14.99% 16.05% 17.88% 6.00% 27.79% -4.57% 29.79% 41.47% 16.66%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.92 $0.94 $2.10 $9.93 $6.75 $10.90 $1.07 $0.00 $0.35 $6.40 $15.97
Adjusted Weighted Average Basic Shares Outstanding
7.92M 7.81M 6.57M 6.07M 5.92M 5.84M 5.96M 6.11M 6.07M 6.31M 6.54M
Adjusted Diluted Earnings per Share
$0.89 $0.92 $2.05 $9.69 $6.60 $10.50 $1.05 $0.00 $0.33 $6.23 $15.34
Adjusted Weighted Average Diluted Shares Outstanding
8.14M 7.98M 6.71M 6.22M 6.05M 6.06M 6.13M 6.35M 6.30M 6.48M 6.80M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $10.90 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
8.33M 7.62M 6.40M 6.42M 5.79M 5.86M 6.00M 5.94M 6.12M 6.39M 6.61M
Normalized Net Operating Profit after Tax (NOPAT)
32 30 43 72 48 43 20 59 18 45 111
Normalized NOPAT Margin
18.65% 14.97% 20.67% 26.11% 13.92% 14.21% 6.86% 21.45% 5.65% 10.69% 19.45%
Pre Tax Income Margin
6.74% 6.45% 11.55% 13.10% 16.15% 29.61% 6.01% 3.33% 3.14% 16.04% 26.82%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.28 1.31 1.54 1.59 0.00 2.20 0.00 1.12 0.00 0.00 0.00
NOPAT to Interest Expense
0.78 0.66 0.90 2.75 0.00 0.43 0.00 0.41 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-1.13 -2.32 -1.18 -5.40 0.00 0.65 0.00 -0.52 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-1.62 -2.96 -1.81 -4.24 0.00 -1.12 0.00 -1.24 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 2.11% 7.74% 4.86% 33.43% 96.99% 60.08% 7.40% 13.06%
Augmented Payout Ratio
74.54% 255.42% 205.83% 7.81% 45.07% 10.19% 48.92% 397.88% 156.52% 28.94% 23.72%

Quarterly Metrics And Ratios for Willis Lease Finance

This table displays calculated financial ratios and metrics derived from Willis Lease Finance's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
20.13% 21.03% 39.60% 37.53% 36.74% 42.97% 38.65% 38.28% 26.78% 32.46% 29.37%
EBITDA Growth
-74.91% 195.52% 33.51% 38.71% -2.92% 18.16% 82.58% 38.00% 102.00% 0.28% 29.86%
EBIT Growth
-100.21% 344.98% 104.98% 128.73% 3,172.85% 35.13% 178.15% 68.54% 533.58% -12.18% 31.69%
NOPAT Growth
-100.62% 324.92% 176.82% 115.03% 2,135.65% 46.79% 180.86% 64.01% 741.09% -15.98% -42.25%
Net Income Growth
723.36% 120.73% 133.85% 128.80% -23.64% 374.94% 208.24% 64.84% 92.29% -19.17% 41.78%
EPS Growth
1,356.25% 114.86% 149.38% 139.33% -34.33% 445.45% 207.43% 58.22% 80.39% -26.33% 35.75%
Operating Cash Flow Growth
180.14% 83.16% 58.32% 184.04% -1.75% 15.34% 49.79% 23.11% 11.87% -31.45% 49.20%
Free Cash Flow Firm Growth
92.63% -1,114.28% -148.61% -87.72% 907.22% 186.03% 29.35% -7,971.56% -756.26% -464.16% -437.21%
Invested Capital Growth
0.51% 8.87% 4.79% 0.52% -4.02% -5.69% 4.56% 11.38% 29.23% 25.92% 15.29%
Revenue Q/Q Growth
14.64% -5.51% 30.86% -2.98% 13.98% -1.20% 26.90% -3.24% 4.50% 3.23% 23.95%
EBITDA Q/Q Growth
-25.15% 83.35% -1.56% 2.67% -47.62% 76.58% 52.11% -22.40% -23.32% 5.88% 99.31%
EBIT Q/Q Growth
-101.73% 13,439.07% -3.48% 2.86% -76.80% 486.59% 98.68% -37.68% -12.78% -18.69% 197.93%
NOPAT Q/Q Growth
-101.78% 10,978.66% 9.40% 1.47% -83.14% 684.47% 109.31% -40.75% -13.55% -21.63% 43.86%
Net Income Q/Q Growth
124.50% -69.36% 214.43% 5.80% -25.07% 90.53% 104.06% -43.42% -12.60% -19.90% 257.92%
EPS Q/Q Growth
161.80% -76.39% 267.27% 5.45% -28.17% 96.08% 107.00% -45.73% -18.10% -19.93% 281.45%
Operating Cash Flow Q/Q Growth
149.18% -16.12% -10.13% 51.22% -13.81% -1.53% 16.71% 24.29% -21.69% -39.66% 154.01%
Free Cash Flow Firm Q/Q Growth
-147.97% -1,426.89% 48.98% 103.29% 3,054.14% 62.73% -141.90% -266.03% -162.96% 9.70% 38.19%
Invested Capital Q/Q Growth
0.46% 3.17% -1.92% -1.11% -4.09% 1.38% 8.74% 5.33% 11.29% -1.21% -0.44%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
80.70% 84.67% 86.63% 84.54% 82.75% 86.12% 89.66% 86.04% 88.85% 82.96% 91.75%
EBITDA Margin
27.24% 52.85% 39.76% 42.07% 19.34% 43.68% 52.36% 41.99% 30.81% 31.60% 50.82%
Operating Margin
-0.17% 24.18% 17.84% 18.91% 3.85% 22.86% 35.78% 23.05% 19.24% 15.15% 14.46%
EBIT Margin
-0.17% 24.18% 17.84% 18.91% 3.85% 22.86% 35.78% 23.05% 19.24% 15.15% 36.43%
Profit (Net Income) Margin
16.27% 5.28% 12.68% 13.82% 9.09% 17.52% 28.18% 16.48% 13.78% 10.69% 30.88%
Tax Burden Percent
78.80% 64.27% 72.84% 71.85% 52.20% 69.81% 73.55% 69.92% 69.30% 66.80% 81.26%
Interest Burden Percent
-12,053.64% 33.94% 97.56% 101.73% 452.18% 109.82% 107.07% 102.24% 103.37% 105.65% 104.33%
Effective Tax Rate
21.20% 35.73% 27.16% 28.15% 47.80% 30.19% 26.45% 30.08% 30.70% 33.20% 18.74%
Return on Invested Capital (ROIC)
-0.02% 2.32% 2.12% 2.38% 0.39% 3.27% 5.71% 3.70% 3.12% 2.53% 3.04%
ROIC Less NNEP Spread (ROIC-NNEP)
0.80% 1.83% 2.10% 2.39% 0.89% 3.38% 5.86% 3.73% 3.15% 2.58% 5.00%
Return on Net Nonoperating Assets (RNNOA)
3.21% 7.31% 8.21% 9.07% 3.20% 12.10% 20.74% 12.69% 10.79% 8.42% 15.60%
Return on Equity (ROE)
3.19% 9.62% 10.33% 11.45% 3.59% 15.37% 26.44% 16.39% 13.91% 10.95% 18.64%
Cash Return on Invested Capital (CROIC)
-0.26% -7.27% -3.04% 1.45% 6.04% 8.00% -1.27% -7.25% -21.28% -18.85% -10.80%
Operating Return on Assets (OROA)
-0.02% 3.15% 2.55% 2.84% 0.62% 3.95% 6.43% 4.38% 3.68% 3.10% 6.92%
Return on Assets (ROA)
2.01% 0.69% 1.81% 2.08% 1.46% 3.03% 5.06% 3.13% 2.64% 2.19% 5.87%
Return on Common Equity (ROCE)
2.83% 8.53% 9.18% 10.21% 3.21% 13.78% 23.83% 14.64% 12.48% 9.86% 16.91%
Return on Equity Simple (ROE_SIMPLE)
0.00% 7.64% 9.33% 10.92% 0.00% 13.05% 18.08% 19.03% 0.00% 18.50% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.12 13 14 14 2.42 19 40 24 20 16 23
NOPAT Margin
-0.14% 15.54% 12.99% 13.59% 2.01% 15.96% 26.32% 16.12% 13.33% 10.12% 11.75%
Net Nonoperating Expense Percent (NNEP)
-0.82% 0.49% 0.02% -0.01% -0.50% -0.11% -0.16% -0.03% -0.04% -0.05% -1.96%
Return On Investment Capital (ROIC_SIMPLE)
- - - - 0.11% - - - 0.72% 0.57% 0.67%
Cost of Revenue to Revenue
19.30% 15.33% 13.37% 15.46% 17.25% 13.88% 10.34% 13.96% 11.15% 17.04% 8.25%
SG&A Expenses to Revenue
18.88% 33.41% 29.11% 25.10% 24.59% 24.84% 22.95% 27.38% 27.78% 30.25% 40.17%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
80.87% 60.49% 68.79% 65.63% 78.90% 63.26% 53.88% 62.99% 69.61% 67.80% 77.29%
Earnings before Interest and Taxes (EBIT)
-0.15 20 19 20 4.64 27 54 34 29 24 71
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
24 44 43 44 23 52 79 61 47 50 99
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.87 0.81 0.59 0.61 0.69 0.67 0.92 1.89 2.49 1.85 1.60
Price to Tangible Book Value (P/TBV)
0.88 0.81 0.59 0.61 0.70 0.68 0.93 1.91 2.51 1.85 1.60
Price to Revenue (P/Rev)
1.13 1.01 0.68 0.68 0.73 0.69 0.91 1.82 2.40 1.72 1.51
Price to Earnings (P/E)
167.84 11.89 6.86 6.03 7.55 5.49 5.32 10.32 13.11 10.45 8.41
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.45% 0.84% 0.72% 1.11% 1.40%
Earnings Yield
0.60% 8.41% 14.59% 16.58% 13.24% 18.22% 18.81% 9.69% 7.63% 9.57% 11.89%
Enterprise Value to Invested Capital (EV/IC)
0.98 0.97 0.92 0.92 0.94 0.93 0.98 1.19 1.30 1.18 1.14
Enterprise Value to Revenue (EV/Rev)
6.93 6.76 5.78 5.30 4.75 4.41 4.64 5.45 6.26 5.25 4.70
Enterprise Value to EBITDA (EV/EBITDA)
20.90 16.65 14.40 13.13 12.82 11.83 11.23 13.19 14.87 13.30 13.96
Enterprise Value to EBIT (EV/EBIT)
219.33 57.73 42.89 34.44 30.98 28.09 21.74 24.46 24.68 22.61 26.61
Enterprise Value to NOPAT (EV/NOPAT)
394.90 82.51 57.67 46.98 47.51 42.04 31.53 35.57 34.69 31.98 35.74
Enterprise Value to Operating Cash Flow (EV/OCF)
14.97 13.14 11.16 8.87 8.66 8.43 8.83 10.56 12.53 12.01 10.23
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 63.77 15.20 11.28 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
4.06 4.03 3.91 3.71 3.69 3.39 3.59 3.43 3.70 3.55 4.11
Long-Term Debt to Equity
4.06 4.03 3.91 3.71 3.69 3.39 3.59 3.43 3.70 3.55 4.11
Financial Leverage
4.01 4.00 3.91 3.80 3.60 3.58 3.54 3.40 3.42 3.27 3.12
Leverage Ratio
5.72 5.72 5.61 5.58 5.54 5.44 5.47 5.31 5.40 5.22 5.61
Compound Leverage Factor
-689.88 1.94 5.47 5.68 25.05 5.97 5.86 5.43 5.58 5.51 5.86
Debt to Total Capital
80.25% 80.12% 79.64% 78.77% 78.67% 77.23% 78.21% 77.41% 78.71% 78.02% 80.44%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
80.25% 80.12% 79.64% 78.77% 78.67% 77.23% 78.21% 77.41% 78.71% 78.02% 80.44%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
2.17% 2.18% 2.18% 2.20% 2.18% 2.22% 2.01% 2.45% 2.19% 2.21% 1.82%
Common Equity to Total Capital
17.58% 17.71% 18.18% 19.03% 19.15% 20.55% 19.78% 20.14% 19.09% 19.77% 17.75%
Debt to EBITDA
17.86 13.86 12.74 11.47 11.62 10.25 9.49 8.97 9.45 9.31 12.75
Net Debt to EBITDA
17.00 13.78 12.35 11.12 10.54 9.70 8.77 8.49 8.90 8.69 9.19
Long-Term Debt to EBITDA
17.86 13.86 12.74 11.47 11.62 10.25 9.49 8.97 9.45 9.31 12.75
Debt to NOPAT
337.50 68.69 51.00 41.04 43.04 36.43 26.65 24.19 22.04 22.38 32.63
Net Debt to NOPAT
321.24 68.32 49.46 39.77 39.03 34.46 24.63 22.91 20.75 20.88 23.51
Long-Term Debt to NOPAT
337.50 68.69 51.00 41.04 43.04 36.43 26.65 24.19 22.04 22.38 32.63
Altman Z-Score
0.46 0.43 0.46 0.48 0.54 0.53 0.61 0.68 0.75 0.71 0.83
Noncontrolling Interest Sharing Ratio
11.33% 11.38% 11.19% 10.84% 10.58% 10.32% 9.90% 10.63% 10.27% 9.92% 9.26%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.16 0.23 2.56 2.37 4.28 1.51 2.27 1.19 2.25 3.35 9.46
Quick Ratio
1.37 0.23 1.39 1.20 1.24 0.67 0.66 0.36 0.62 1.30 0.86
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-11 -173 -88 2.90 91 149 -62 -228 -600 -542 -335
Operating Cash Flow to CapEx
120.40% 104.42% 111.32% 233.80% 0.00% 102.30% 35.84% 72.31% 22.53% 0.00% 253.83%
Free Cash Flow to Firm to Interest Expense
0.00 -9.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 2.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.12 0.13 0.14 0.15 0.16 0.17 0.18 0.19 0.19 0.20 0.19
Accounts Receivable Turnover
0.00 0.00 7.71 8.06 7.94 0.00 9.34 12.88 11.76 11.76 14.22
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
9.36 0.32 0.32 0.34 0.38 12.67 0.44 0.48 0.24 0.45 13.23
Accounts Payable Turnover
1.01 1.14 1.37 1.68 1.34 0.54 0.61 0.55 1.08 1.03 1.01
Days Sales Outstanding (DSO)
0.00 0.00 47.36 45.30 45.97 0.00 39.10 28.34 31.03 31.04 25.67
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
361.90 320.61 267.33 217.87 271.67 677.16 594.49 669.38 337.97 353.66 362.25
Cash Conversion Cycle (CCC)
-361.90 -320.61 -219.97 -172.58 -225.69 -677.16 -555.40 -641.04 -306.94 -322.62 -336.58
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,213 2,283 2,239 2,214 2,124 2,153 2,341 2,466 2,745 2,711 2,699
Invested Capital Turnover
0.14 0.15 0.16 0.17 0.19 0.20 0.22 0.23 0.23 0.25 0.26
Increase / (Decrease) in Invested Capital
11 186 102 11 -89 -130 102 252 621 558 358
Enterprise Value (EV)
2,161 2,206 2,066 2,047 1,990 2,003 2,303 2,927 3,564 3,189 3,067
Market Capitalization
353 329 244 264 305 312 454 979 1,369 1,044 986
Book Value per Share
$66.37 $66.29 $65.66 $67.84 $68.93 $72.23 $74.92 $78.74 $83.19 $85.60 $89.52
Tangible Book Value per Share
$66.19 $66.10 $65.49 $67.67 $68.77 $72.07 $74.10 $78.11 $82.74 $85.35 $89.48
Total Capital
2,302 2,293 2,294 2,270 2,292 2,247 2,489 2,571 2,877 2,860 3,482
Total Debt
1,847 1,837 1,827 1,788 1,803 1,736 1,947 1,990 2,265 2,232 2,801
Total Long-Term Debt
1,847 1,837 1,827 1,788 1,803 1,736 1,947 1,990 2,265 2,232 2,801
Net Debt
1,758 1,827 1,772 1,732 1,635 1,641 1,799 1,885 2,132 2,083 2,018
Capital Expenditures (CapEx)
51 50 42 30 -38 58 195 120 302 -11 41
Debt-free, Cash-free Net Working Capital (DFCFNWC)
3.91 -42 10 3.33 5.55 -41 -35 -82 -38 -15 -49
Debt-free Net Working Capital (DFNWC)
93 -32 65 59 174 53 113 23 95 134 733
Net Working Capital (NWC)
93 -32 65 59 174 53 113 23 95 134 733
Net Nonoperating Expense (NNE)
-14 8.55 0.35 -0.25 -8.53 -1.87 -2.81 -0.53 -0.69 -0.90 -37
Net Nonoperating Obligations (NNO)
1,758 1,827 1,772 1,732 1,635 1,641 1,799 1,885 2,132 2,083 2,018
Total Depreciation and Amortization (D&A)
24 24 24 24 19 25 25 28 18 26 28
Debt-free, Cash-free Net Working Capital to Revenue
1.25% -12.89% 2.89% 0.86% 1.33% -9.13% -7.06% -15.36% -6.62% -2.53% -7.52%
Debt-free Net Working Capital to Revenue
29.79% -9.88% 18.29% 15.27% 41.47% 11.62% 22.73% 4.22% 16.66% 22.00% 112.45%
Net Working Capital to Revenue
29.79% -9.88% 18.29% 15.27% 41.47% 11.62% 22.73% 4.22% 16.66% 22.00% 112.45%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.31 $0.58 $2.04 $2.16 $1.62 $3.12 $6.34 $3.51 $3.00 $2.34 $8.68
Adjusted Weighted Average Basic Shares Outstanding
6.07M 6.12M 6.35M 6.37M 6.31M 6.39M 6.57M 6.58M 6.54M 6.61M 6.79M
Adjusted Diluted Earnings per Share
$2.33 $0.55 $2.02 $2.13 $1.53 $3.00 $6.21 $3.37 $2.76 $2.21 $8.43
Adjusted Weighted Average Diluted Shares Outstanding
6.30M 6.46M 6.44M 6.47M 6.48M 6.66M 6.71M 6.86M 6.80M 7M 6.99M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
6.12M 6.35M 6.37M 6.37M 6.39M 6.57M 6.58M 6.60M 6.61M 6.90M 6.81M
Normalized Net Operating Profit after Tax (NOPAT)
-0.12 13 15 15 3.47 19 40 24 28 17 32
Normalized NOPAT Margin
-0.14% 15.54% 14.11% 14.08% 2.88% 16.11% 26.32% 16.41% 18.03% 11.02% 16.51%
Pre Tax Income Margin
20.65% 8.21% 17.40% 19.24% 17.41% 25.10% 38.32% 23.57% 19.89% 16.01% 38.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 1.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 -1.61 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
60.08% 10.53% 8.39% 6.95% 7.40% 5.55% 11.88% 13.31% 13.06% 15.99% 9.76%
Augmented Payout Ratio
156.52% 10.53% 8.39% 6.95% 28.94% 5.55% 11.88% 13.31% 23.72% 15.99% 9.76%

Key Financial Trends

Willis Lease Finance Corp (NASDAQ: WLFC) has shown strong financial performance and steady growth over the past four years through Q2 2025, based on the analysis of its quarterly financial statements.

Key Positive Trends:

  • Net income and earnings per share (EPS) have grown substantially, with Q2 2025 net income at $60.4 million compared to $5.9 million in Q2 2022, and diluted EPS rising from $0.81 to $8.43 over the same period.
  • Operating revenue increased consistently from around $78 million in Q2 2022 to nearly $196 million in Q2 2025, indicating solid top-line growth.
  • Gross profit margins have improved, with total gross profit rising from approximately $67.6 million in Q2 2022 to $179.4 million in Q2 2025, reflecting better cost management or pricing power.
  • Strong cash flow from operating activities, with Q2 2025 showing $104.2 million compared to $29.4 million in Q2 2022, supporting operational efficiency and liquidity.
  • Issuance of debt has provided substantial financing for company operations and investments, with $716 million issued in Q2 2025 enabling growth and capital expenditures.
  • Significant sale of property, plant and equipment in Q2 2025 ($94.2 million) has helped offset capital expenditures, which stood at $135.3 million, demonstrating active asset management.
  • Retained earnings and common equity have increased consistently, with total common equity rising from $374.9 million in Q2 2022 to $617.9 million in Q2 2025, indicating strengthening shareholder value.

Neutral Observations:

  • Restricted cash increased notably in recent periods (e.g., $745 million in Q2 2025 versus $128 million in Q2 2022), which may impact liquidity flexibility but likely reflects contractual or regulatory requirements.
  • Depreciation and amortization expenses have increased in line with asset growth but remain a normal cost component in capital-intensive leasing businesses.
  • Stable dividend payments are made, with modest increases reflecting profitability, maintaining shareholder returns without large variations.

Potential Negative Factors:

  • The company’s long-term debt has substantially increased from approximately $1.73 billion in early 2022 to $2.8 billion by Q2 2025, increasing leverage and interest obligations.
  • High capital expenditures in recent quarters, such as $135.3 million in Q2 2025 and similar levels in prior periods, require ongoing strong cash flow to sustain and could pressure liquidity under adverse conditions.
  • The significant repayment of debt (e.g., $148.8 million in Q2 2025) indicates active debt management but represents cash outflows that could affect free cash flow availability.

Summary: Willis Lease Finance has demonstrated robust revenue and earnings growth over the last several years, supported by strong operating cash flow and effective asset management. However, the company's increased leverage and high capital expenditures warrant attention from investors regarding long-term financial risk. Overall, the company appears to be in a solid growth phase with improving profitability and shareholder equity.

08/08/25 07:45 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Willis Lease Finance's Financials

When does Willis Lease Finance's fiscal year end?

According to the most recent income statement we have on file, Willis Lease Finance's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Willis Lease Finance's net income changed over the last 10 years?

Willis Lease Finance's net income appears to be on an upward trend, with a most recent value of $108.61 million in 2024, rising from $7.18 million in 2014. The previous period was $43.78 million in 2023.

What is Willis Lease Finance's operating income?
Willis Lease Finance's total operating income in 2024 was $144.40 million, based on the following breakdown:
  • Total Gross Profit: $499.61 million
  • Total Operating Expenses: $355.21 million
How has Willis Lease Finance's revenue changed over the last 10 years?

Over the last 10 years, Willis Lease Finance's total revenue changed from $174.06 million in 2014 to $569.22 million in 2024, a change of 227.0%.

How much debt does Willis Lease Finance have?

Willis Lease Finance's total liabilities were at $2.68 billion at the end of 2024, a 24.1% increase from 2023, and a 157.0% increase since 2014.

How much cash does Willis Lease Finance have?

In the past 10 years, Willis Lease Finance's cash and equivalents has ranged from $6.72 million in 2019 to $42.54 million in 2020, and is currently $9.11 million as of their latest financial filing in 2024.

How has Willis Lease Finance's book value per share changed over the last 10 years?

Over the last 10 years, Willis Lease Finance's book value per share changed from 25.77 in 2014 to 83.19 in 2024, a change of 222.8%.



This page (NASDAQ:WLFC) was last updated on 8/8/2025 by MarketBeat.com Staff
From Our Partners