XML 18 R102.htm IDEA: XBRL DOCUMENT v3.19.2
Supplemental guarantor financial information (Condensed consolidated statements of cash flows - AGAT/AICDC Notes) (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Condensed Cash Flow Statements, Captions [Line Items]        
Net income $ 334,394 $ 254,347 $ 581,291 $ 520,066
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization 419,093 417,734 844,942 840,447
Asset impairment 17,819 13,978 22,850 16,086
Amortization of debt issuance costs, debt discount, debt premium and lease premium     42,783 41,845
Amortization of fair value adjustments on debt     (45,961) (80,221)
Accretion of fair value adjustments on deposits and maintenance liabilities     7,449 9,933
Maintenance rights write-off [1]     144,267 160,233
Maintenance liability release to income     (89,985) (113,184)
Net gain on sale of assets (78,157) (51,225) (99,698) (140,525)
Deferred income taxes     88,055 77,074
Collections of finance and sales-type leases     45,448  
Other     84,783 48,319
Net cash provided by operating activities     1,520,244 1,345,218
Purchase of flight equipment     (1,483,186) (1,594,556)
Proceeds from sale or disposal of assets     733,157 1,195,770
Prepayments on flight equipment     (579,217) (868,265)
Collections of finance and sales-type leases     0 46,211
Other     (11) (20,935)
Net cash used in investing activities     (1,329,257) (1,241,775)
Issuance of debt     4,157,089 2,443,006
Repayment of debt     (4,618,972) (2,242,343)
Debt issuance costs paid, net of debt premium received     (8,422) (40,457)
Maintenance payments received     358,694 362,801
Maintenance payments returned     (206,456) (276,144)
Security deposits received     147,200 85,808
Security deposits returned     (141,364) (92,999)
Dividend paid to non-controlling interest holders     (3,045) (2,700)
Repurchase of shares and tax withholdings on share-based compensation     (320,058) (508,680)
Net cash used in financing activities     (635,334) (271,708)
Net decrease in cash, cash equivalents and restricted cash     (444,347) (168,265)
Effect of exchange rate changes     (403) 2,613
Cash, cash equivalents and restricted cash at beginning of period     1,415,035 2,024,125
Cash, cash equivalents and restricted cash at end of period 970,285 1,858,473 970,285 1,858,473
AGAT/AICDC Notes        
Condensed Cash Flow Statements, Captions [Line Items]        
Net income 334,000 254,000 581,000 520,000
Adjustments to reconcile net income to net cash provided by operating activities:        
(Income) loss from subsidiaries 0 0 0 0
Depreciation and amortization 419,000 418,000 845,000 841,000
Asset impairment 18,000 14,000 23,000 16,000
Amortization of debt issuance costs, debt discount, debt premium and lease premium     43,000 42,000
Amortization of fair value adjustments on debt     (46,000) (80,000)
Accretion of fair value adjustments on deposits and maintenance liabilities     7,000 10,000
Maintenance rights write-off     145,000 160,000
Maintenance liability release to income     (90,000) (113,000)
Net gain on sale of assets (78,000) (52,000) (100,000) (141,000)
Deferred income taxes     88,000 76,000
Collections of finance and sales-type leases     45,000  
Other     85,000 48,000
Cash flow from operating activities before changes in working capital     1,626,000 1,379,000
Working capital     (106,000) (35,000)
Net cash provided by operating activities     1,520,000 1,344,000
Purchase of flight equipment     (1,483,000) (1,595,000)
Proceeds from sale or disposal of assets     733,000 1,196,000
Prepayments on flight equipment     (579,000) (868,000)
Collections of finance and sales-type leases       46,000
Other       (21,000)
Net cash used in investing activities     (1,329,000) (1,242,000)
Issuance of debt     4,157,000 2,443,000
Repayment of debt     (4,619,000) (2,242,000)
Debt issuance costs paid, net of debt premium received     (8,000) (40,000)
Maintenance payments received     358,000 363,000
Maintenance payments returned     (206,000) (276,000)
Security deposits received     147,000 86,000
Security deposits returned     (141,000) (93,000)
Dividend paid to non-controlling interest holders     (3,000) (3,000)
Repurchase of shares and tax withholdings on share-based compensation     (320,000) (509,000)
Net cash used in financing activities     (635,000) (271,000)
Net decrease in cash, cash equivalents and restricted cash     (444,000) (169,000)
Effect of exchange rate changes     (1,000) 3,000
Cash, cash equivalents and restricted cash at beginning of period     1,415,000 2,024,000
Cash, cash equivalents and restricted cash at end of period 970,000 1,858,000 970,000 1,858,000
Reportable Legal Entities | AerCap Global Aviation Trust | AGAT/AICDC Notes        
Condensed Cash Flow Statements, Captions [Line Items]        
Net income 265,000 218,000 439,000 456,000
Adjustments to reconcile net income to net cash provided by operating activities:        
(Income) loss from subsidiaries (139,000) (77,000) (196,000) (152,000)
Depreciation and amortization 112,000 145,000 236,000 296,000
Asset impairment 0 0 3,000 0
Amortization of debt issuance costs, debt discount, debt premium and lease premium     10,000 9,000
Amortization of fair value adjustments on debt     (46,000) (79,000)
Accretion of fair value adjustments on deposits and maintenance liabilities     2,000 4,000
Maintenance rights write-off     68,000 65,000
Maintenance liability release to income     (40,000) (46,000)
Net gain on sale of assets (33,000) (23,000) (48,000) (36,000)
Deferred income taxes     36,000 43,000
Collections of finance and sales-type leases     20,000  
Other     (6,000) 1,000
Cash flow from operating activities before changes in working capital     478,000 561,000
Working capital     521,000 (1,445,000)
Net cash provided by operating activities     999,000 (884,000)
Purchase of flight equipment     (287,000) (501,000)
Proceeds from sale or disposal of assets     250,000 579,000
Prepayments on flight equipment     (210,000) (296,000)
Collections of finance and sales-type leases       24,000
Other       0
Net cash used in investing activities     (247,000) (194,000)
Issuance of debt     2,107,000 1,793,000
Repayment of debt     (3,101,000) (750,000)
Debt issuance costs paid, net of debt premium received       (16,000)
Debt issuance costs paid, net of debt premium received     5,000  
Maintenance payments received     109,000 126,000
Maintenance payments returned     (59,000) (94,000)
Security deposits received     79,000 25,000
Security deposits returned     (55,000) (29,000)
Dividend paid to non-controlling interest holders     0 0
Repurchase of shares and tax withholdings on share-based compensation     0 0
Net cash used in financing activities     (915,000) 1,055,000
Net decrease in cash, cash equivalents and restricted cash     (163,000) (23,000)
Effect of exchange rate changes     0 0
Cash, cash equivalents and restricted cash at beginning of period     318,000 222,000
Cash, cash equivalents and restricted cash at end of period 155,000 199,000 155,000 199,000
Reportable Legal Entities | AerCap Ireland Capital Designated Activity Company | AGAT/AICDC Notes        
Condensed Cash Flow Statements, Captions [Line Items]        
Net income 229,000 181,000 362,000 389,000
Adjustments to reconcile net income to net cash provided by operating activities:        
(Income) loss from subsidiaries (265,000) (218,000) (439,000) (456,000)
Depreciation and amortization 0 0 0 0
Asset impairment 0 0 0 0
Amortization of debt issuance costs, debt discount, debt premium and lease premium     2,000 3,000
Amortization of fair value adjustments on debt     0 0
Accretion of fair value adjustments on deposits and maintenance liabilities     0 0
Maintenance rights write-off     0 0
Maintenance liability release to income     0 0
Net gain on sale of assets 0 0 0 0
Deferred income taxes     (10,000) (10,000)
Collections of finance and sales-type leases     0  
Other     0 0
Cash flow from operating activities before changes in working capital     (85,000) (74,000)
Working capital     (534,000) 65,000
Net cash provided by operating activities     (619,000) (9,000)
Purchase of flight equipment     0 0
Proceeds from sale or disposal of assets     0 0
Prepayments on flight equipment     0 0
Collections of finance and sales-type leases       0
Other       0
Net cash used in investing activities     0 0
Issuance of debt     630,000 0
Repayment of debt     0 0
Debt issuance costs paid, net of debt premium received     (2,000) 0
Maintenance payments received     0 0
Maintenance payments returned     0 0
Security deposits received     0 0
Security deposits returned     0 0
Dividend paid to non-controlling interest holders     0 0
Repurchase of shares and tax withholdings on share-based compensation     0 0
Net cash used in financing activities     628,000 0
Net decrease in cash, cash equivalents and restricted cash     9,000 (9,000)
Effect of exchange rate changes     0 0
Cash, cash equivalents and restricted cash at beginning of period     6,000 14,000
Cash, cash equivalents and restricted cash at end of period 15,000 5,000 15,000 5,000
Reportable Legal Entities | AerCap Holdings N.V. | AGAT/AICDC Notes        
Condensed Cash Flow Statements, Captions [Line Items]        
Net income 331,000 254,000 566,000 520,000
Adjustments to reconcile net income to net cash provided by operating activities:        
(Income) loss from subsidiaries (330,000) (257,000) (566,000) (532,000)
Depreciation and amortization 0 0 0 0
Asset impairment 0 0 0 0
Amortization of debt issuance costs, debt discount, debt premium and lease premium     0 0
Amortization of fair value adjustments on debt     0 0
Accretion of fair value adjustments on deposits and maintenance liabilities     0 0
Maintenance rights write-off     0 0
Maintenance liability release to income     0 0
Net gain on sale of assets 0 0 0 0
Deferred income taxes     0 (2,000)
Collections of finance and sales-type leases     0  
Other     17,000 35,000
Cash flow from operating activities before changes in working capital     17,000 21,000
Working capital     302,000 472,000
Net cash provided by operating activities     319,000 493,000
Purchase of flight equipment     0 0
Proceeds from sale or disposal of assets     0 0
Prepayments on flight equipment     0 0
Collections of finance and sales-type leases       0
Other       0
Net cash used in investing activities     0 0
Issuance of debt     0 0
Repayment of debt     0 0
Debt issuance costs paid, net of debt premium received     0 0
Maintenance payments received     0 0
Maintenance payments returned     0 0
Security deposits received     0 0
Security deposits returned     0 0
Dividend paid to non-controlling interest holders     0 0
Repurchase of shares and tax withholdings on share-based compensation     (320,000) (509,000)
Net cash used in financing activities     (320,000) (509,000)
Net decrease in cash, cash equivalents and restricted cash     (1,000) (16,000)
Effect of exchange rate changes     0 0
Cash, cash equivalents and restricted cash at beginning of period     3,000 21,000
Cash, cash equivalents and restricted cash at end of period 2,000 5,000 2,000 5,000
Reportable Legal Entities | Guarantors | AGAT/AICDC Notes        
Condensed Cash Flow Statements, Captions [Line Items]        
Net income 355,000 250,000 600,000 566,000
Adjustments to reconcile net income to net cash provided by operating activities:        
(Income) loss from subsidiaries (279,000) (187,000) (433,000) (457,000)
Depreciation and amortization 46,000 31,000 90,000 56,000
Asset impairment 12,000 0 12,000 0
Amortization of debt issuance costs, debt discount, debt premium and lease premium     0 2,000
Amortization of fair value adjustments on debt     0 0
Accretion of fair value adjustments on deposits and maintenance liabilities     0 0
Maintenance rights write-off     10,000 7,000
Maintenance liability release to income     (20,000) (8,000)
Net gain on sale of assets (1,000) (5,000) (5,000) (13,000)
Deferred income taxes     27,000 15,000
Collections of finance and sales-type leases     11,000  
Other     37,000 13,000
Cash flow from operating activities before changes in working capital     329,000 181,000
Working capital     (504,000) 248,000
Net cash provided by operating activities     (175,000) 429,000
Purchase of flight equipment     (180,000) (550,000)
Proceeds from sale or disposal of assets     93,000 120,000
Prepayments on flight equipment     (1,000) 0
Collections of finance and sales-type leases       14,000
Other       0
Net cash used in investing activities     (88,000) (416,000)
Issuance of debt     4,000 0
Repayment of debt     (8,000) (15,000)
Debt issuance costs paid, net of debt premium received     0 (1,000)
Maintenance payments received     50,000 42,000
Maintenance payments returned     (25,000) (9,000)
Security deposits received     21,000 28,000
Security deposits returned     (19,000) (28,000)
Dividend paid to non-controlling interest holders     0 0
Repurchase of shares and tax withholdings on share-based compensation     0 0
Net cash used in financing activities     23,000 17,000
Net decrease in cash, cash equivalents and restricted cash     (240,000) 30,000
Effect of exchange rate changes     (1,000) 3,000
Cash, cash equivalents and restricted cash at beginning of period     738,000 1,237,000
Cash, cash equivalents and restricted cash at end of period 497,000 1,270,000 497,000 1,270,000
Reportable Legal Entities | Non- Guarantors | AGAT/AICDC Notes        
Condensed Cash Flow Statements, Captions [Line Items]        
Net income (85,000) (87,000) (150,000) (257,000)
Adjustments to reconcile net income to net cash provided by operating activities:        
(Income) loss from subsidiaries 252,000 177,000 398,000 443,000
Depreciation and amortization 261,000 242,000 519,000 489,000
Asset impairment 6,000 14,000 8,000 16,000
Amortization of debt issuance costs, debt discount, debt premium and lease premium     31,000 28,000
Amortization of fair value adjustments on debt     0 (1,000)
Accretion of fair value adjustments on deposits and maintenance liabilities     5,000 6,000
Maintenance rights write-off     67,000 88,000
Maintenance liability release to income     (30,000) (59,000)
Net gain on sale of assets (44,000) (24,000) (47,000) (92,000)
Deferred income taxes     35,000 30,000
Collections of finance and sales-type leases     14,000  
Other     37,000 (1,000)
Cash flow from operating activities before changes in working capital     887,000 690,000
Working capital     109,000 625,000
Net cash provided by operating activities     996,000 1,315,000
Purchase of flight equipment     (1,016,000) (544,000)
Proceeds from sale or disposal of assets     390,000 497,000
Prepayments on flight equipment     (368,000) (572,000)
Collections of finance and sales-type leases       8,000
Other       (21,000)
Net cash used in investing activities     (994,000) (632,000)
Issuance of debt     1,416,000 650,000
Repayment of debt     (1,510,000) (1,477,000)
Debt issuance costs paid, net of debt premium received     (11,000) (23,000)
Maintenance payments received     199,000 195,000
Maintenance payments returned     (122,000) (173,000)
Security deposits received     47,000 33,000
Security deposits returned     (67,000) (36,000)
Dividend paid to non-controlling interest holders     (3,000) (3,000)
Repurchase of shares and tax withholdings on share-based compensation     0 0
Net cash used in financing activities     (51,000) (834,000)
Net decrease in cash, cash equivalents and restricted cash     (49,000) (151,000)
Effect of exchange rate changes     0 0
Cash, cash equivalents and restricted cash at beginning of period     350,000 530,000
Cash, cash equivalents and restricted cash at end of period 301,000 379,000 301,000 379,000
Eliminations | AGAT/AICDC Notes        
Condensed Cash Flow Statements, Captions [Line Items]        
Net income (761,000) (562,000) (1,236,000) (1,154,000)
Adjustments to reconcile net income to net cash provided by operating activities:        
(Income) loss from subsidiaries 761,000 562,000 1,236,000 1,154,000
Depreciation and amortization 0 0 0 0
Asset impairment 0 0 0 0
Amortization of debt issuance costs, debt discount, debt premium and lease premium     0 0
Amortization of fair value adjustments on debt     0 0
Accretion of fair value adjustments on deposits and maintenance liabilities     0 0
Maintenance rights write-off     0 0
Maintenance liability release to income     0 0
Net gain on sale of assets 0 0 0 0
Deferred income taxes     0 0
Collections of finance and sales-type leases     0  
Other     0 0
Cash flow from operating activities before changes in working capital     0 0
Working capital     0 0
Net cash provided by operating activities     0 0
Purchase of flight equipment     0 0
Proceeds from sale or disposal of assets     0 0
Prepayments on flight equipment     0 0
Collections of finance and sales-type leases       0
Other       0
Net cash used in investing activities     0 0
Issuance of debt     0 0
Repayment of debt     0 0
Debt issuance costs paid, net of debt premium received     0 0
Maintenance payments received     0 0
Maintenance payments returned     0 0
Security deposits received     0 0
Security deposits returned     0 0
Dividend paid to non-controlling interest holders     0 0
Repurchase of shares and tax withholdings on share-based compensation     0 0
Net cash used in financing activities     0 0
Net decrease in cash, cash equivalents and restricted cash     0 0
Effect of exchange rate changes     0 0
Cash, cash equivalents and restricted cash at beginning of period     0 0
Cash, cash equivalents and restricted cash at end of period $ 0 $ 0 $ 0 $ 0
[1] Maintenance rights write-off consisted of the following:
      EOL and MR contract maintenance rights expense
$
37,521

 
$
89,427

      MR contract maintenance rights write-off due to maintenance liability release
9,403

 
11,971

      EOL contract maintenance rights write-off due to cash receipt
97,343

 
58,835

      Maintenance rights write-off
$
144,267

 
$
160,233