Free Trial
Your $100 Credit Is Waiting! Get MarketBeat All Access Today
Lock In $149
Claim MarketBeat All Access Sale Promotion

Willis Lease Finance (WLFC) Financials

Willis Lease Finance logo
$173.06 -3.49 (-1.98%)
Closing price 05/19/2026 04:00 PM Eastern
Extended Trading
$173.20 +0.13 (+0.08%)
As of 05/19/2026 04:53 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 Massive. 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
6.46 14 60 40 64 6.41 0.02 2.11 40 104 108
Consolidated Net Income / (Loss)
6.46 14 62 43 67 9.75 3.35 5.44 44 109 114
Net Income / (Loss) Continuing Operations
6.46 14 62 43 67 9.75 3.35 5.44 44 109 114
Total Pre-Tax Income
13 24 36 56 89 17 9.14 9.79 67 153 161
Total Operating Income
49 63 78 52 38 15 76 9.86 64 144 104
Total Gross Profit
171 187 224 276 292 265 265 277 354 500 671
Total Revenue
198 207 275 348 300 289 274 312 419 569 730
Operating Revenue
198 207 275 348 300 289 274 312 419 569 730
Total Cost of Revenue
27 20 51 72 8.12 23 9.38 35 64 70 59
Operating Cost of Revenue
27 20 51 72 8.12 23 9.38 35 64 70 59
Total Operating Expenses
121 124 147 224 254 251 188 267 290 355 567
Selling, General & Admin Expense
43 48 56 72 149 68 90 93 116 147 287
Depreciation Expense
69 66 66 77 86 95 91 88 91 92 112
Other Operating Expenses / (Income)
- - - 64 - 68 - 64 79 105 135
Impairment Charge
9.18 9.51 25 11 18 21 7.72 22 4.40 11 33
Total Other Income / (Expense), net
-37 -39 -42 3.80 50 2.64 -67 -0.06 2.91 8.25 56
Interest & Investment Income
1.18 1.81 7.16 3.80 8.58 2.64 0.80 -0.06 2.91 8.25 13
Other Income / (Expense), net
- - - - 109 - - - - 0.00 43
Income Tax Expense
6.32 9.88 -26 13 22 7.59 5.79 4.35 23 44 47
Preferred Stock Dividends Declared
- 0.29 1.86 3.33 3.33 3.34 3.33 3.33 3.41 4.23 5.69
Basic Earnings per Share
$0.83 $2.10 $9.93 $6.75 $10.90 $1.07 $0.00 $0.35 $6.40 $15.97 $16.00
Weighted Average Basic Shares Outstanding
7.82M 6.57M 6.07M 5.92M 5.84M 5.96M 6.11M 6.07M 6.31M 6.54M 6.75M
Diluted Earnings per Share
$0.81 $2.05 $9.69 $6.60 $10.50 $1.05 $0.00 $0.33 $6.23 $15.34 $15.39
Weighted Average Diluted Shares Outstanding
7.99M 6.71M 6.22M 6.05M 6.06M 6.13M 6.35M 6.30M 6.48M 6.80M 7.02M
Weighted Average Basic & Diluted Shares Outstanding
7.80M 6.60M 6.42M 5.79M 5.86M 6.00M 5.94M 6.12M 6.39M 6.61M 6.79M
Cash Dividends to Common per Share
- - - - - - - - - $1.50 $1.15

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
14 10 20 42 23 20 15 59 23 11 24
Consolidated Net Income / (Loss)
15 11 21 43 24 21 17 60 24 12 25
Net Income / (Loss) Continuing Operations
15 17 21 43 24 21 17 60 24 12 25
Total Pre-Tax Income
20 21 30 58 34 30 25 74 43 18 37
Total Operating Income
20 4.64 27 54 34 29 24 28 38 14 34
Total Gross Profit
89 100 105 141 126 136 146 179 170 191 176
Total Revenue
106 121 119 151 146 153 158 196 183 194 194
Operating Revenue
106 121 119 151 146 153 158 196 183 194 194
Total Cost of Revenue
16 21 14 10 20 17 12 16 13 2.80 19
Operating Cost of Revenue
16 21 14 10 20 17 12 16 13 2.80 19
Total Operating Expenses
69 95 78 87 92 106 122 151 132 177 142
Selling, General & Admin Expense
27 30 32 40 40 42 63 79 56 105 71
Depreciation Expense
23 23 22 22 24 24 25 28 29 30 30
Other Operating Expenses / (Income)
19 - 23 25 28 29 32 34 37 32 40
Impairment Charge
0.72 2.01 0.26 0.00 0.61 10 2.11 11 10 9.18 1.15
Total Other Income / (Expense), net
0.35 23 2.67 3.83 0.76 0.99 1.35 46 5.19 3.74 3.05
Interest & Investment Income
0.35 4.20 2.67 3.83 0.76 0.99 1.35 3.08 5.19 3.74 3.05
Income Tax Expense
5.73 10 9.02 15 10 9.33 8.39 14 19 5.65 12
Preferred Stock Dividends Declared
0.84 0.92 0.91 0.92 0.96 1.44 1.39 1.42 1.44 1.44 1.42
Basic Earnings per Share
$2.16 $1.62 $3.12 $6.34 $3.51 $3.00 $2.34 $8.68 $3.36 $1.62 $3.49
Weighted Average Basic Shares Outstanding
6.37M 6.31M 6.39M 6.57M 6.58M 6.54M 6.61M 6.79M 6.81M 6.75M 6.78M
Diluted Earnings per Share
$2.13 $1.53 $3.00 $6.21 $3.37 $2.76 $2.21 $8.43 $3.25 $1.50 $3.26
Weighted Average Diluted Shares Outstanding
6.47M 6.48M 6.66M 6.71M 6.86M 6.80M 7M 6.99M 7.03M 7.02M 7.25M
Weighted Average Basic & Diluted Shares Outstanding
6.37M 6.39M 6.57M 6.58M 6.60M 6.61M 6.90M 6.81M 6.81M 6.79M 7.04M
Cash Dividends to Common per Share
- - - - $0.25 - $0.25 - $0.25 - $0.40

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Change in Cash & Equivalents
-22 -10 15 6.93 -18 15 17 -6.63 79 -36 414
Net Cash From Operating Activities
98 92 137 189 230 93 91 144 230 284 283
Net Cash From Continuing Operating Activities
98 92 137 161 230 93 91 145 230 284 283
Net Income / (Loss) Continuing Operations
6.46 14 62 43 67 9.75 3.35 5.44 44 109 114
Consolidated Net Income / (Loss)
6.46 14 62 43 67 9.75 3.35 5.44 44 109 114
Depreciation Expense
69 66 66 77 86 95 91 88 91 92 112
Amortization Expense
4.31 4.27 5.18 6.40 6.36 5.14 5.02 5.32 0.00 2.75 1.50
Non-Cash Adjustments To Reconcile Net Income
7.99 8.67 28 6.78 24 10 -12 33 71 31 14
Changes in Operating Assets and Liabilities, net
9.62 -1.71 -24 28 47 -26 4.02 13 24 50 42
Net Cash From Investing Activities
-140 -123 -326 -380 -147 -507 -148 -194 -93 -765 -256
Net Cash From Continuing Investing Activities
-140 -123 -326 -380 -147 -507 -148 -194 -93 -765 -256
Purchase of Property, Plant & Equipment
-179 -175 -384 -445 -296 -2.98 -208 -293 -169 -846 -556
Acquisitions
-0.63 -5.55 - 0.00 -5.71 - - - - 0.00 -9.25
Sale of Property, Plant & Equipment
42 63 44 64 192 35 96 110 85 171 270
Divestitures
- - - - - - - - - 0.00 22
Sale and/or Maturity of Investments
1.30 - - 0.00 4.95 7.63 8.40 3.97 4.15 11 17
Other Investing Activities, net
-3.04 -5.53 15 0.00 -43 -546 -44 -15 -13 -101 0.00
Net Cash From Financing Activities
20 21 203 226 -101 428 74 43 -58 445 388
Net Cash From Continuing Financing Activities
20 21 203 226 -101 428 74 43 -58 445 388
Repayment of Debt
-154 -118 -504 -513 -431 -539 -422 -229 -665 -852 -1,236
Repurchase of Common Equity
-17 -29 -3.55 -16 -3.57 -1.51 -10 -5.25 -9.43 0.00 -3.79
Payment of Dividends
- - -1.31 -3.35 -3.25 -3.26 -3.25 -3.27 -3.24 -14 -14
Issuance of Debt
193 149 686 759 340 973 514 284 626 1,306 1,661
Issuance of Preferred Equity
- 20 30 - - - - - 0.00 13 0.00
Issuance of Common Equity
0.52 0.16 0.18 0.25 0.34 0.43 0.19 0.34 0.27 0.26 0.25
Other Financing Activities, net
-3.16 -0.91 -3.36 -1.29 -3.57 -1.16 -4.97 -3.66 -5.79 -8.24 -19
Cash Interest Paid
36 37 43 59 64 54 64 64 77 101 132
Cash Income Taxes Paid
0.35 0.46 0.44 1.07 0.22 0.51 1.41 2.24 0.51 7.09 3.42

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
0.62 112 -74 54 -43 27 17 633 -612 376 -326
Net Cash From Operating Activities
70 61 60 70 87 68 41 104 64 74 57
Net Cash From Continuing Operating Activities
70 61 60 70 87 68 41 104 64 74 57
Net Income / (Loss) Continuing Operations
15 11 21 43 24 21 17 60 24 12 25
Consolidated Net Income / (Loss)
15 11 21 43 24 21 17 60 24 12 25
Depreciation Expense
23 23 22 22 24 24 25 28 29 30 30
Amortization Expense
1.40 -4.13 0.00 2.87 4.04 -6.48 0.92 0.58 - - 0.00
Non-Cash Adjustments To Reconcile Net Income
19 18 0.66 17 7.29 8.91 17 -31 4.38 25 11
Changes in Operating Assets and Liabilities, net
13 13 16 -14 28 20 -18 47 6.52 7.05 -9.25
Net Cash From Investing Activities
-29 39 -64 -211 -180 -310 14 -16 -106 -148 80
Net Cash From Continuing Investing Activities
-29 39 -64 -211 -180 -310 14 -16 -106 -148 80
Purchase of Property, Plant & Equipment
-32 -22 -63 -260 -168 -355 -37 -135 -162 -222 -61
Acquisitions
- - 0.00 - - - -1.60 -0.18 -1.76 -5.72 -21
Sale of Property, Plant & Equipment
1.58 60 4.71 65 48 53 48 94 52 75 143
Sale and/or Maturity of Investments
1.05 1.38 1.62 2.15 3.01 3.80 4.35 4.23 4.35 3.98 3.24
Other Investing Activities, net
- - -6.90 -19 -63 -12 0.00 - - - 16
Net Cash From Financing Activities
-41 12 -70 195 50 269 -38 545 -570 450 -463
Net Cash From Continuing Financing Activities
-41 12 -70 195 50 269 -38 545 -570 450 -463
Repayment of Debt
-91 -443 -139 -78 -120 -503 -170 -149 -720 -197 -583
Payment of Dividends
-0.82 -0.80 -0.92 -8.04 -3.36 -1.87 -3.47 -3.26 -3.28 -4.43 -4.48
Issuance of Debt
51 466 70 287 162 787 135 716 154 656 127
Issuance of Common Equity
0.10 -0.00 0.18 -0.00 0.09 0.00 0.13 -0.00 0.12 - 0.22
Other Financing Activities, net
- -0.17 - - -1.12 -1.00 0.00 - -0.02 -0.56 -2.88
Cash Interest Paid
8.22 21 23 24 26 27 31 32 38 31 36
Cash Income Taxes Paid
-0.14 0.32 -0.64 6.42 0.05 1.26 -0.03 3.46 0.04 -0.05 -1.11

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Total Assets
1,294 1,338 1,603 1,935 290 2,365 2,463 2,575 2,652 3,297 3,936
Total Current Assets
56 49 66 105 64 107 14 136 227 171 583
Cash & Equivalents
9.73 10 7.05 12 6.72 43 14 12 7.07 9.11 16
Restricted Cash
33 22 40 70 57 36 - 77 161 123 531
Accounts Receivable
14 16 19 23 - 28 - 47 58 38 36
Plant, Property, & Equipment, net
1,129 1,153 1,369 1,701 32 1,918 31 35 2,150 2,684 74
Total Noncurrent Assets
108 136 169 129 195 339 2,417 2,404 276 442 3,280
Noncurrent Note & Lease Receivables
- - - 0.24 38 159 115 88 101 205 2,958
Goodwill
- - - - - - 1.19 1.13 1.04 2.93 0.27
Other Noncurrent Operating Assets
108 133 167 127 155 179 2,301 2,315 173 234 321
Total Liabilities & Shareholders' Equity
1,294 1,338 1,603 1,935 1,941 2,365 2,463 2,575 2,652 3,297 3,936
Total Liabilities
1,085 1,122 1,295 1,599 1,541 1,951 2,037 2,121 2,163 2,685 3,211
Total Current Liabilities
22 18 22 43 46 27 27 43 53 76 106
Accounts Payable
22 18 22 43 46 27 27 43 53 76 106
Total Noncurrent Liabilities
1,063 1,104 1,273 1,556 1,495 1,924 2,010 2,078 2,110 2,609 3,105
Long-Term Debt
866 900 1,085 1,337 1,251 1,694 1,790 1,847 1,803 2,265 2,700
Asset Retirement Reserve & Litigation Obligation
71 72 76 95 107 82 66 59 92 98 116
Noncurrent Deferred Revenue
5.09 5.82 8.10 5.46 6.12 12 10 18 44 38 35
Noncurrent Deferred & Payable Income Tax Liabilities
96 105 78 90 110 117 124 133 148 185 229
Other Noncurrent Operating Liabilities
25 21 25 28 21 20 19 20 24 23 25
Redeemable Noncontrolling Interest
- 20 49 50 50 50 50 50 50 63 63
Total Equity & Noncontrolling Interests
209 196 259 287 350 364 376 405 439 549 662
Total Preferred & Common Equity
209 196 259 287 350 364 376 405 439 549 662
Total Common Equity
209 196 259 287 350 364 376 405 439 549 662
Common Stock
29 2.58 2.38 0.06 4.62 14 15 20 30 51 73
Retained Earnings
181 195 256 287 349 355 355 357 398 491 591
Accumulated Other Comprehensive Income / (Loss)
-0.52 -1.05 0.23 0.10 -3.25 -5.12 5.03 27 11 6.90 -1.39

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 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 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 9/30/2025 3/31/2026
Total Assets
2,542 2,587 2,604 2,602 2,674 2,922 3,044 3,275 3,946 3,421 3,506
Total Current Assets
131 9.82 107 102 156 202 142 191 820 213 259
Cash & Equivalents
12 9.82 5.92 5.37 7.62 5.04 5.79 32 37 13 25
Restricted Cash
69 - 49 50 87 143 99 117 745 158 196
Accounts Receivable
50 - 52 46 62 54 37 42 38 42 39
Plant, Property, & Equipment, net
35 36 2,199 2,208 36 36 36 2,652 63 67 76
Total Noncurrent Assets
2,377 2,541 298 292 2,483 2,684 2,865 432 3,064 3,141 3,171
Noncurrent Note & Lease Receivables
82 96 101 100 2,261 2,440 199 197 189 161 2,826
Goodwill
- - - 1.09 1.03 5.43 4.18 1.60 0.27 0.27 0.27
Other Noncurrent Operating Assets
2,286 2,444 196 192 221 239 2,663 234 2,875 2,979 344
Total Liabilities & Shareholders' Equity
2,542 2,587 2,604 2,602 2,674 2,922 3,044 3,275 3,946 3,421 3,506
Total Liabilities
2,103 2,131 2,137 2,120 2,163 2,379 2,463 2,646 3,265 2,708 2,748
Total Current Liabilities
160 42 42 43 103 89 120 57 87 80 73
Accounts Payable
29 42 42 43 103 89 120 57 87 80 73
Total Noncurrent Liabilities
1,943 2,089 2,095 2,077 2,059 2,290 2,343 2,589 3,179 2,628 2,676
Long-Term Debt
1,852 1,837 1,827 1,788 1,736 1,947 1,990 2,232 2,801 2,239 2,254
Asset Retirement Reserve & Litigation Obligation
58 70 74 85 100 105 108 104 113 103 125
Noncurrent Deferred Revenue
13 28 34 38 42 40 39 38 37 36 33
Noncurrent Deferred & Payable Income Tax Liabilities
- 133 138 143 156 170 178 191 204 224 240
Other Noncurrent Operating Liabilities
20 22 23 23 27 29 27 24 24 26 24
Redeemable Noncontrolling Interest
50 50 50 50 50 50 63 63 63 63 63
Total Equity & Noncontrolling Interests
389 406 417 432 462 492 518 565 618 650 694
Total Preferred & Common Equity
389 406 417 432 462 492 518 565 618 650 694
Total Common Equity
389 406 417 432 462 492 518 565 618 650 694
Common Stock
18 24 22 26 34 32 41 58 56 67 84
Retained Earnings
344 361 374 388 418 452 474 505 562 583 611
Accumulated Other Comprehensive Income / (Loss)
28 21 21 18 10 8.40 3.05 2.36 -0.26 -0.35 -0.79

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
DEI Shares Outstanding
- - - - - - - - - - 6,814,154.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 6,814,154.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 15.86
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Net Operating Profit after Tax (NOPAT)
25 37 134 40 29 8.26 28 5.47 42 103 74
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 1.87% 3.65% 2.20%
Earnings before Interest and Taxes (EBIT)
49 63 78 52 147 15 76 9.86 64 144 147
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
123 134 149 136 240 114 172 103 155 240 260
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-14 -14 -129 -205 1,684 -2,084 -145 -5.74 131 -518 -61
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,033 1,084 1,346 1,592 -64 2,029 2,202 2,213 2,124 2,745 2,879
Increase / (Decrease) in Invested Capital
39 51 263 245 -1,655 2,092 173 11 -89 621 134
Book Value per Share
$25.42 $30.24 $40.34 $46.19 $59.89 $60.92 $61.86 $66.37 $68.93 $83.19 $97.17
Tangible Book Value per Share
$25.30 $29.91 $40.07 $45.97 $59.67 $60.71 $61.67 $66.19 $68.77 $82.74 $97.13
Total Capital
1,075 1,116 1,394 1,674 1,651 2,107 2,216 2,302 2,292 2,877 3,426
Total Debt
866 900 1,085 1,337 1,251 1,694 1,790 1,847 1,803 2,265 2,700
Total Long-Term Debt
866 900 1,085 1,337 1,251 1,694 1,790 1,847 1,803 2,265 2,700
Net Debt
823 868 1,038 1,255 1,187 1,615 1,776 1,758 1,635 2,132 2,153
Capital Expenditures (CapEx)
137 112 340 380 104 -32 112 183 84 675 286
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-8.04 -1.31 -3.22 -20 -46 1.29 -27 3.91 5.55 -38 -70
Debt-free Net Working Capital (DFNWC)
35 31 44 62 18 80 -13 93 174 95 477
Net Working Capital (NWC)
35 31 44 62 18 80 -13 93 174 95 477
Net Nonoperating Expense (NNE)
19 23 72 -2.92 -38 -1.49 25 0.03 -1.90 -5.87 -40
Net Nonoperating Obligations (NNO)
823 868 1,038 1,255 -464 1,615 1,776 1,758 1,635 2,132 2,153
Total Depreciation and Amortization (D&A)
74 71 71 83 93 100 96 94 91 95 113
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.94 $2.10 $9.93 $6.75 $10.90 $1.07 $0.00 $0.35 $6.40 $15.97 $16.00
Adjusted Weighted Average Basic Shares Outstanding
7.81M 6.57M 6.07M 5.92M 5.84M 5.96M 6.11M 6.07M 6.31M 6.54M 6.75M
Adjusted Diluted Earnings per Share
$0.92 $2.05 $9.69 $6.60 $10.50 $1.05 $0.00 $0.33 $6.23 $15.34 $15.39
Adjusted Weighted Average Diluted Shares Outstanding
7.98M 6.71M 6.22M 6.05M 6.06M 6.13M 6.35M 6.30M 6.48M 6.80M 7.02M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $10.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
7.62M 6.40M 6.42M 5.79M 5.86M 6.00M 5.94M 6.12M 6.39M 6.61M 6.79M
Normalized Net Operating Profit after Tax (NOPAT)
30 43 72 48 43 20 59 18 45 111 97
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - 6,814,154.00 6,786,392.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 6,814,154.00 6,786,392.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 1.58 3.49
Growth Metrics
- - - - - - - - - - -
Revenue Growth
37.53% 36.74% 42.97% 38.65% 38.28% 26.78% 32.46% 29.37% 25.42% - 23.21%
EBITDA Growth
38.71% -2.92% 18.16% 82.58% 38.00% 102.00% 0.28% 29.86% 13.80% - 28.34%
EBIT Growth
128.73% 3,172.85% 35.13% 178.15% 68.54% 533.58% -12.18% 31.69% 12.82% - 41.36%
NOPAT Growth
115.03% 2,135.65% 46.79% 180.86% 64.01% 741.09% -15.98% -42.25% -9.19% - 44.10%
Net Income Growth
128.80% -23.64% 374.94% 208.24% 64.84% 92.29% -19.17% 41.78% 0.95% - 48.69%
EPS Growth
139.33% -34.33% 445.45% 207.43% 58.22% 80.39% -26.33% 35.75% -3.56% - 47.51%
Operating Cash Flow Growth
184.04% -1.75% 15.34% 49.79% 23.11% 11.87% -31.45% 49.20% -26.39% - 38.19%
Free Cash Flow Firm Growth
-87.72% 907.22% 186.03% 29.35% -7,971.56% -756.26% -464.16% -437.21% -28.98% - 89.53%
Invested Capital Growth
0.52% -4.02% -5.69% 4.56% 11.38% 29.23% 25.92% 15.29% 12.81% - 2.94%
Revenue Q/Q Growth
-2.98% 13.98% -1.20% 26.90% -3.24% 4.50% 3.23% 23.95% -6.20% - 0.38%
EBITDA Q/Q Growth
2.67% -47.62% 76.58% 52.11% -22.40% -23.32% 5.88% 99.31% -32.87% - 44.02%
EBIT Q/Q Growth
2.86% -76.80% 486.59% 98.68% -37.68% -12.78% -18.69% 197.93% -46.61% - 139.66%
NOPAT Q/Q Growth
1.47% -83.14% 684.47% 109.31% -40.75% -13.55% -21.63% 43.86% -6.82% - 138.85%
Net Income Q/Q Growth
5.80% -25.07% 90.53% 104.06% -43.42% -12.60% -19.90% 257.92% -59.71% - 105.80%
EPS Q/Q Growth
5.45% -28.17% 96.08% 107.00% -45.73% -18.10% -19.93% 281.45% -61.45% - 117.33%
Operating Cash Flow Q/Q Growth
51.22% -13.81% -1.53% 16.71% 24.29% -21.69% -39.66% 154.01% -38.68% - -23.58%
Free Cash Flow Firm Q/Q Growth
103.29% 3,054.14% 62.73% -141.90% -266.03% -162.96% 9.70% 38.19% 12.12% - 54.50%
Invested Capital Q/Q Growth
-1.11% -4.09% 1.38% 8.74% 5.33% 11.29% -1.21% -0.44% 3.06% - -3.06%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
84.54% 82.75% 86.12% 89.66% 86.04% 88.85% 82.96% 91.75% 92.65% - 90.46%
EBITDA Margin
42.07% 19.34% 43.68% 52.36% 41.99% 30.81% 31.60% 50.82% 36.36% - 32.91%
Operating Margin
18.91% 3.85% 22.86% 35.78% 23.05% 19.24% 15.15% 14.46% 20.73% - 17.39%
EBIT Margin
18.91% 3.85% 22.86% 35.78% 23.05% 19.24% 15.15% 36.43% 20.73% - 17.39%
Profit (Net Income) Margin
13.82% 9.09% 17.52% 28.18% 16.48% 13.78% 10.69% 30.88% 13.26% - 12.91%
Tax Burden Percent
71.85% 52.20% 69.81% 73.55% 69.92% 69.30% 66.80% 81.26% 56.28% - 68.09%
Interest Burden Percent
101.73% 452.18% 109.82% 107.07% 102.24% 103.37% 105.65% 104.33% 113.65% - 109.02%
Effective Tax Rate
28.15% 47.80% 30.19% 26.45% 30.08% 30.70% 33.20% 18.74% 43.72% - 31.91%
Return on Invested Capital (ROIC)
2.38% 0.39% 3.27% 5.71% 3.70% 3.12% 2.53% 3.04% 3.07% - 3.30%
ROIC Less NNEP Spread (ROIC-NNEP)
2.39% 0.89% 3.38% 5.86% 3.73% 3.15% 2.58% 5.00% 3.21% - 3.40%
Return on Net Nonoperating Assets (RNNOA)
9.07% 3.20% 12.10% 20.74% 12.69% 10.79% 8.42% 15.60% 9.82% - 10.09%
Return on Equity (ROE)
11.45% 3.59% 15.37% 26.44% 16.39% 13.91% 10.95% 18.64% 12.88% - 13.39%
Cash Return on Invested Capital (CROIC)
1.45% 6.04% 8.00% -1.27% -7.25% -21.28% -18.85% -10.80% -8.81% - 0.04%
Operating Return on Assets (OROA)
2.84% 0.62% 3.95% 6.43% 4.38% 3.68% 3.10% 6.92% 4.42% - 3.93%
Return on Assets (ROA)
2.08% 1.46% 3.03% 5.06% 3.13% 2.64% 2.19% 5.87% 2.83% - 2.92%
Return on Common Equity (ROCE)
10.21% 3.21% 13.78% 23.83% 14.64% 12.48% 9.86% 16.91% 11.63% - 12.17%
Return on Equity Simple (ROE_SIMPLE)
10.92% 0.00% 13.05% 18.08% 19.03% 0.00% 18.50% 0.00% 0.00% - 0.00%
Net Operating Profit after Tax (NOPAT)
14 2.42 19 40 24 20 16 23 21 9.63 23
NOPAT Margin
13.59% 2.01% 15.96% 26.32% 16.12% 13.33% 10.12% 11.75% 11.67% - 11.84%
Net Nonoperating Expense Percent (NNEP)
-0.01% -0.50% -0.11% -0.16% -0.03% -0.04% -0.05% -1.96% -0.15% - -0.10%
Return On Investment Capital (ROIC_SIMPLE)
- 0.11% - - - 0.72% 0.57% 0.67% 0.74% 0.29% 0.78%
Cost of Revenue to Revenue
15.46% 17.25% 13.88% 10.34% 13.96% 11.15% 17.04% 8.25% 7.35% - 9.54%
SG&A Expenses to Revenue
25.10% 24.59% 24.84% 22.95% 27.38% 27.78% 30.25% 40.17% 30.47% - 36.54%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Operating Expenses to Revenue
65.63% 78.90% 63.26% 53.88% 62.99% 69.61% 67.80% 77.29% 71.91% - 73.07%
Earnings before Interest and Taxes (EBIT)
20 4.64 27 54 34 29 24 71 38 14 34
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
44 23 52 79 61 47 50 99 67 44 64
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.61 0.69 0.67 0.92 1.89 2.49 1.85 1.60 1.44 - 1.66
Price to Tangible Book Value (P/TBV)
0.61 0.70 0.68 0.93 1.91 2.51 1.85 1.60 1.44 - 1.66
Price to Revenue (P/Rev)
0.68 0.73 0.69 0.91 1.82 2.40 1.72 1.51 1.35 - 1.51
Price to Earnings (P/E)
6.03 7.55 5.49 5.32 10.32 13.11 10.45 8.41 7.98 - 9.94
Dividend Yield
0.00% 0.00% 0.00% 1.45% 0.84% 0.72% 1.11% 1.40% 0.73% - 0.76%
Earnings Yield
16.58% 13.24% 18.22% 18.81% 9.69% 7.63% 9.57% 11.89% 12.53% - 10.06%
Enterprise Value to Invested Capital (EV/IC)
0.92 0.94 0.93 0.98 1.19 1.30 1.18 1.14 1.10 - 1.17
Enterprise Value to Revenue (EV/Rev)
5.30 4.75 4.41 4.64 5.45 6.26 5.25 4.70 4.45 - 4.24
Enterprise Value to EBITDA (EV/EBITDA)
13.13 12.82 11.83 11.23 13.19 14.87 13.30 13.96 13.46 - 14.05
Enterprise Value to EBIT (EV/EBIT)
34.44 30.98 28.09 21.74 24.46 24.68 22.61 26.61 25.63 - 28.48
Enterprise Value to NOPAT (EV/NOPAT)
46.98 47.51 42.04 31.53 35.57 34.69 31.98 35.74 36.19 - 40.21
Enterprise Value to Operating Cash Flow (EV/OCF)
8.87 8.66 8.43 8.83 10.56 12.53 12.01 10.23 11.06 - 10.88
Enterprise Value to Free Cash Flow (EV/FCFF)
63.77 15.20 11.28 0.00 0.00 0.00 0.00 0.00 0.00 - 2,991.68
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
3.71 3.69 3.39 3.59 3.43 3.70 3.55 4.11 3.14 - 2.97
Long-Term Debt to Equity
3.71 3.69 3.39 3.59 3.43 3.70 3.55 4.11 3.14 - 2.97
Financial Leverage
3.80 3.60 3.58 3.54 3.40 3.42 3.27 3.12 3.05 - 2.97
Leverage Ratio
5.58 5.54 5.44 5.47 5.31 5.40 5.22 5.61 4.99 - 4.89
Compound Leverage Factor
5.68 25.05 5.97 5.86 5.43 5.58 5.51 5.86 5.68 - 5.33
Debt to Total Capital
78.77% 78.67% 77.23% 78.21% 77.41% 78.71% 78.02% 80.44% 75.84% - 74.84%
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%
Long-Term Debt to Total Capital
78.77% 78.67% 77.23% 78.21% 77.41% 78.71% 78.02% 80.44% 75.84% - 74.84%
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%
Noncontrolling Interests to Total Capital
2.20% 2.18% 2.22% 2.01% 2.45% 2.19% 2.21% 1.82% 2.14% - 2.11%
Common Equity to Total Capital
19.03% 19.15% 20.55% 19.78% 20.14% 19.09% 19.77% 17.75% 22.02% - 23.06%
Debt to EBITDA
11.47 11.62 10.25 9.49 8.97 9.45 9.31 12.75 9.83 - 9.74
Net Debt to EBITDA
11.12 10.54 9.70 8.77 8.49 8.90 8.69 9.19 9.08 - 8.78
Long-Term Debt to EBITDA
11.47 11.62 10.25 9.49 8.97 9.45 9.31 12.75 9.83 - 9.74
Debt to NOPAT
41.04 43.04 36.43 26.65 24.19 22.04 22.38 32.63 26.44 - 27.87
Net Debt to NOPAT
39.77 39.03 34.46 24.63 22.91 20.75 20.88 23.51 24.42 - 25.14
Long-Term Debt to NOPAT
41.04 43.04 36.43 26.65 24.19 22.04 22.38 32.63 26.44 - 27.87
Altman Z-Score
0.48 0.54 0.53 0.61 0.68 0.75 0.71 0.83 0.73 - 0.81
Noncontrolling Interest Sharing Ratio
10.84% 10.58% 10.32% 9.90% 10.63% 10.27% 9.92% 9.26% 9.76% - 9.14%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.37 4.28 1.51 2.27 1.19 2.25 3.35 9.46 2.68 - 3.57
Quick Ratio
1.20 1.24 0.67 0.66 0.36 0.62 1.30 0.86 0.69 - 0.87
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2.90 91 149 -62 -228 -600 -542 -335 -294 -125 -57
Operating Cash Flow to CapEx
233.80% 0.00% 102.30% 35.84% 72.31% 22.53% 0.00% 253.83% 58.38% - 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 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 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.15 0.16 0.17 0.18 0.19 0.19 0.20 0.19 0.21 - 0.23
Accounts Receivable Turnover
8.06 7.94 0.00 9.34 12.88 11.76 11.76 14.22 17.37 - 19.08
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Fixed Asset Turnover
0.34 0.38 12.67 0.44 0.48 0.24 0.45 13.23 13.32 - 0.56
Accounts Payable Turnover
1.68 1.34 0.54 0.61 0.55 1.08 1.03 1.01 0.82 - 1.02
Days Sales Outstanding (DSO)
45.30 45.97 0.00 39.10 28.34 31.03 31.04 25.67 21.01 - 19.13
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Days Payable Outstanding (DPO)
217.87 271.67 677.16 594.49 669.38 337.97 353.66 362.25 445.09 - 356.49
Cash Conversion Cycle (CCC)
-172.58 -225.69 -677.16 -555.40 -641.04 -306.94 -322.62 -336.58 -424.08 - -337.36
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,214 2,124 2,153 2,341 2,466 2,745 2,711 2,699 2,782 2,879 2,791
Invested Capital Turnover
0.17 0.19 0.20 0.22 0.23 0.23 0.25 0.26 0.26 - 0.28
Increase / (Decrease) in Invested Capital
11 -89 -130 102 252 621 558 358 316 134 80
Enterprise Value (EV)
2,047 1,990 2,003 2,303 2,927 3,564 3,189 3,067 3,065 - 3,252
Market Capitalization
264 305 312 454 979 1,369 1,044 986 934 - 1,155
Book Value per Share
$67.84 $68.93 $72.23 $74.92 $78.74 $83.19 $85.60 $89.52 $95.48 $97.17 $102.32
Tangible Book Value per Share
$67.67 $68.77 $72.07 $74.10 $78.11 $82.74 $85.35 $89.48 $95.44 $97.13 $102.28
Total Capital
2,270 2,292 2,247 2,489 2,571 2,877 2,860 3,482 2,953 3,426 3,012
Total Debt
1,788 1,803 1,736 1,947 1,990 2,265 2,232 2,801 2,239 2,700 2,254
Total Long-Term Debt
1,788 1,803 1,736 1,947 1,990 2,265 2,232 2,801 2,239 2,700 2,254
Net Debt
1,732 1,635 1,641 1,799 1,885 2,132 2,083 2,018 2,068 2,153 2,033
Capital Expenditures (CapEx)
30 -38 58 195 120 302 -11 41 109 146 -82
Debt-free, Cash-free Net Working Capital (DFCFNWC)
3.33 5.55 -41 -35 -82 -38 -15 -49 -37 -70 -34
Debt-free Net Working Capital (DFNWC)
59 174 53 113 23 95 134 733 134 477 187
Net Working Capital (NWC)
59 174 53 113 23 95 134 733 134 477 187
Net Nonoperating Expense (NNE)
-0.25 -8.53 -1.87 -2.81 -0.53 -0.69 -0.90 -37 -2.92 -2.56 -2.08
Net Nonoperating Obligations (NNO)
1,732 1,635 1,641 1,799 1,885 2,132 2,083 2,018 2,068 2,153 2,033
Total Depreciation and Amortization (D&A)
24 19 25 25 28 18 26 28 29 30 30
Debt-free, Cash-free Net Working Capital to Revenue
0.86% 1.33% -9.13% -7.06% -15.36% -6.62% -2.53% -7.52% -5.42% - -4.40%
Debt-free Net Working Capital to Revenue
15.27% 41.47% 11.62% 22.73% 4.22% 16.66% 22.00% 112.45% 19.38% - 24.36%
Net Working Capital to Revenue
15.27% 41.47% 11.62% 22.73% 4.22% 16.66% 22.00% 112.45% 19.38% - 24.36%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.16 $1.62 $3.12 $6.34 $3.51 $3.00 $2.34 $8.68 $3.36 $1.62 $3.49
Adjusted Weighted Average Basic Shares Outstanding
6.37M 6.31M 6.39M 6.57M 6.58M 6.54M 6.61M 6.79M 6.81M 6.75M 6.78M
Adjusted Diluted Earnings per Share
$2.13 $1.53 $3.00 $6.21 $3.37 $2.76 $2.21 $8.43 $3.25 $1.50 $3.26
Adjusted Weighted Average Diluted Shares Outstanding
6.47M 6.48M 6.66M 6.71M 6.86M 6.80M 7M 6.99M 7.03M 7.02M 7.25M
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
6.37M 6.39M 6.57M 6.58M 6.60M 6.61M 6.90M 6.81M 6.81M 6.79M 7.04M
Normalized Net Operating Profit after Tax (NOPAT)
15 3.47 19 40 24 28 17 32 27 16 24
Normalized NOPAT Margin
14.08% 2.88% 16.11% 26.32% 16.41% 18.03% 11.02% 16.51% 14.80% - 12.24%
Pre Tax Income Margin
19.24% 17.41% 25.10% 38.32% 23.57% 19.89% 16.01% 38.00% 23.57% - 18.95%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
EBIT Less CapEx to Interest Expense
0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
6.95% 7.40% 5.55% 11.88% 13.31% 13.06% 15.99% 9.76% 9.68% - 12.66%
Augmented Payout Ratio
6.95% 28.94% 5.55% 11.88% 13.31% 23.72% 15.99% 9.76% 9.68% - 12.66%

Financials Breakdown Chart

Key Financial Trends

Here are the key trends for Willis Lease Finance (WLFC) based on the latest four years of quarterly results. The points focus on factors that may impact risk and potential returns for retail investors.

  • Revenue growth: WLFC shows a multi-year uptrend, with Q4 2025 operating revenue of $193.6M, up from $152.8M in Q4 2024 and higher than earlier periods in 2023–2024.
  • Gross margin strength: Q4 2025 gross profit was $190.8M on $193.6M revenue (roughly a 98% gross margin in that quarter), indicating strong profitability from core leasing activities and asset utilization, versus lower margins in prior years.
  • Profitability re-accelerating in 2025: Net income attributable to common shareholders was positive in all 2025 quarters (e.g., Q2 2025 about $58.96M; Q3 2025 about $22.89M; Q4 2025 about $10.75M; Q1 2025 about $15.48M), suggesting improving bottom-line performance.
  • Healthy operating cash flow: Positive cash from continuing operating activities in every 2025 quarter (e.g., Q4 2025: $74.16M; Q2 2025: $104.18M; Q3 2025: $63.88M; Q1 2025: $41.01M), indicating solid cash generation from operations.
  • Asset monetization contributing to cash: Significant cash inflows from the sale of PPE (Q4 2025: $75.4M; Q3 2025: $52.3M) support liquidity via asset recycling.
  • Dividend support: The company maintains a quarterly dividend of $0.25 per share, providing an ongoing income stream for shareholders.
  • Liquidity structure includes sizable restricted cash: Mid-2025 restricted cash was very large (about $745.3M in Q2 2025), which strengthens liquidity but reduces readily available cash for ops and may reflect financing/collateral arrangements.
  • Occasional equity financing: There are small, infrequent equity financing events (e.g., minor issuance activity in some quarters), suggesting some balance-sheet flexibility without large dilution in 2024–2025.
  • Significant leverage growth: WLFC issued substantial new debt in 2025 (for example, about $655.9M in Q2 2025 and $154.0M in Q3 2025; Q1 2025 also shows notable debt activity), increasing leverage and interest costs.
  • Free cash flow erosion in some periods: Despite positive operating cash flow, capital expenditures and investing cash outflows (e.g., PPE purchases and investing activity) have produced negative free cash flow in several quarters (example: Q4 2025 FCF ≈ -$147.7M), highlighting financing need to fund investing activity.
05/20/26 01:51 AM ETAI Generated. May Contain Errors.

Willis Lease Finance Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Willis Lease Finance's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Willis Lease Finance's net income appears to be on an upward trend, with a most recent value of $113.76 million in 2025, rising from $6.46 million in 2015. The previous period was $108.61 million in 2024. Check out Willis Lease Finance's forecast to explore projected trends and price targets.

Willis Lease Finance's total operating income in 2025 was $104.29 million, based on the following breakdown:
  • Total Gross Profit: $670.94 million
  • Total Operating Expenses: $566.65 million

Over the last 10 years, Willis Lease Finance's total revenue changed from $198.06 million in 2015 to $730.24 million in 2025, a change of 268.7%.

Willis Lease Finance's total liabilities were at $3.21 billion at the end of 2025, a 19.6% increase from 2024, and a 195.9% increase since 2015.

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 $16.44 million as of their latest financial filing in 2025.

Over the last 10 years, Willis Lease Finance's book value per share changed from 25.42 in 2015 to 97.17 in 2025, a change of 282.3%.



Financial statements for NASDAQ:WLFC last updated on 5/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners