Willis Lease Finance Corporation(NASDAQ:WLFC)
Willis Lease Finance Corporation operates as a lessor and servicer of commercial aircraft and aircraft engines worldwide. The company operates through two segments, Leasing and Related Operations, and Spare Parts Sales. The Leasing and Related Operations segment engages in acquiring and leasing comm...
Website: http://www.willislease.com
Full Time Employees: 218
Sector: Industrials
Industry: Rental & Leasing Services
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2024-09-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease rent revenue | 76,552,000 | 64,905,000 | 52,881,000 | 53,573,000 | 54,416,000 | 53,220,000 | 48,227,000 | 39,515,000 | 36,704,000 | 38,125,000 | 37,972,000 | 32,908,000 | 32,431,000 | 31,520,000 | 28,021,000 | 30,025,000 | 38,454,000 | 46,395,000 | 48,206,000 | 49,090,000 | 45,025,000 | 48,369,000 | 45,899,000 | 46,984,000 | 43,081,000 | 39,644,000 | 35,324,000 | 33,474,000 | 31,337,000 | 30,233,000 | 31,168,000 | 31,270,000 | 29,181,000 | 28,139,000 | 28,873,000 | 28,083,000 | 25,813,000 | 25,097,000 | 24,883,000 | 25,165,000 | 24,801,000 | 26,900,000 | 26,721,000 | 25,779,000 | 24,750,000 | 24,487,000 | 23,674,000 | 23,022,000 | 23,810,000 | 24,085,000 | 25,244,000 | 26,458,000 | 25,655,000 | 27,306,000 | 25,711,000 | 25,090,000 | 25,280,000 | 26,052,000 | 25,406,000 | 25,806,000 | 25,283,000 | 25,895,000 | 25,380,000 | 26,003,000 | 26,216,000 | 24,822,000 | |||||||||||||||||||||||||||
maintenance reserve revenue | 76,054,000 | 49,760,000 | 43,870,000 | 37,696,000 | 35,415,000 | 23,498,000 | 23,907,000 | 20,438,000 | 24,245,000 | 14,834,000 | 13,212,000 | 23,659,000 | 17,278,000 | 19,812,000 | 22,549,000 | 32,302,000 | 29,986,000 | 20,528,000 | 18,000,000 | 39,173,000 | 26,475,000 | 25,350,000 | 30,154,000 | 19,370,000 | 22,045,000 | 15,440,000 | 15,977,000 | 20,370,000 | 11,881,000 | 31,961,000 | 11,529,000 | 14,229,000 | 15,514,000 | 15,819,000 | 14,320,000 | 16,119,000 | 10,477,000 | 14,148,000 | 11,706,000 | 13,066,000 | 14,560,000 | 14,030,000 | 16,786,000 | 8,891,000 | 11,788,000 | 9,229,000 | 12,719,000 | 10,653,000 | 9,437,000 | 8,578,000 | 11,842,000 | 8,962,000 | 10,131,000 | 8,226,000 | 11,055,000 | 9,739,000 | 7,218,000 | 6,764,000 | 12,986,000 | 17,729,000 | 7,558,000 | 7,776,000 | 9,633,000 | 8,281,000 | 9,515,000 | 6,287,000 | |||||||||||||||||||||||||||
spare parts and equipment sales | 5,394,000 | 10,863,000 | 3,288,000 | 3,359,000 | 4,550,000 | 5,052,000 | 6,621,000 | 6,966,000 | 6,792,000 | 6,630,000 | 4,191,000 | 5,091,000 | 3,569,000 | 4,566,000 | 3,777,000 | 2,888,000 | 2,855,000 | 9,105,000 | 18,154,000 | 24,409,000 | 14,586,000 | 17,502,000 | 49,440,000 | 8,354,000 | 7,061,000 | 6,286,000 | 10,150,000 | 9,294,000 | 19,383,000 | 12,596,000 | 7,318,000 | 4,160,000 | 3,673,000 | 2,609,000 | 10,608,000 | 9,133,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest revenue | 3,360,000 | 3,412,000 | 2,269,000 | 2,106,000 | 2,258,000 | 2,046,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of leased equipment | 16,134,000 | 9,519,000 | 9,201,000 | 773,000 | 4,461,000 | -133,000 | -583,000 | 920,000 | 498,000 | 2,298,000 | 3,535,000 | 2,440,000 | 2,024,000 | -700,000 | 2,067,000 | 765,000 | 4,589,000 | 5,120,000 | 9,570,000 | 4,802,000 | 1,256,000 | 245,000 | 640,000 | 245,000 | 174,000 | 3,527,000 | 983,000 | 52,000 | 180,000 | 258,000 | 2,989,000 | 654,000 | 3,804,000 | 3,234,000 | 662,000 | 2,040,000 | 1,891,000 | 1,620,000 | 309,000 | 2,119,000 | 2,022,000 | 848,000 | 686,000 | 942,000 | 561,000 | 1,388,000 | 2,608,000 | -121,000 | 3,637,000 | 2,534,000 | 5,060,000 | 89,000 | 2,220,000 | 308,000 | 395,000 | -485,000 | 11,557,000 | 1,261,000 | 315,750 | 1,239,000 | 7,822,000 | 3,981,000 | 2,398,000 | 2,898,000 | 1,015,000 | 2,416,000 | 732,000 | 1,888,000 | 507,000 | 542,000 | 148,000 | 1,335,000 | 1,013,000 | 38,000 | -101,000 | 735,000 | -955,000 | 394,000 | 3,622,000 | ||||||||||||||
gain on sale of financial assets | 3,116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maintenance services revenue | 3,636,000 | 5,948,000 | 5,227,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other revenue | 2,259,000 | 1,816,000 | 2,347,000 | 8,238,000 | 7,896,000 | 5,852,000 | 2,393,000 | 9,052,000 | 6,720,000 | 6,930,000 | 6,030,000 | 6,693,000 | 6,938,000 | 5,227,000 | 5,116,000 | 5,398,000 | 4,388,000 | 3,514,000 | 4,103,000 | 3,105,000 | 4,591,000 | 2,978,000 | 1,882,000 | 2,010,000 | 1,871,000 | 1,882,000 | 1,491,000 | 2,549,000 | 1,716,000 | 2,173,000 | 5,409,000 | 1,622,000 | 992,000 | 1,000,000 | 740,000 | 619,000 | 833,000 | 756,000 | 706,000 | 769,000 | 1,270,000 | 1,761,000 | 1,577,000 | 1,260,000 | 567,000 | 902,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 183,389,000 | 146,223,000 | 119,083,000 | 105,745,000 | 108,996,000 | 89,535,000 | 88,144,000 | 76,891,000 | 78,075,000 | 68,817,000 | 75,814,000 | 70,791,000 | 66,472,000 | 61,125,000 | 61,487,000 | 70,613,000 | 74,983,000 | 81,609,000 | 89,228,000 | 120,366,000 | 95,797,000 | 103,769,000 | 132,177,000 | 77,974,000 | 74,303,000 | 63,892,000 | 63,187,000 | 65,861,000 | 67,844,000 | 77,946,000 | 55,476,000 | 51,461,000 | 49,618,000 | 50,556,000 | 55,195,000 | 57,758,000 | 43,223,000 | 42,814,000 | 45,782,000 | 42,745,000 | 42,251,000 | 43,000,000 | 47,203,000 | 37,952,000 | 37,953,000 | 35,304,000 | 39,692,000 | 37,506,000 | 35,153,000 | 35,739,000 | 37,669,000 | 39,480,000 | 38,692,000 | 40,812,000 | 39,634,000 | 40,191,000 | 32,778,000 | 35,699,000 | 38,829,000 | 43,642,000 | 33,390,000 | 34,579,000 | 36,916,000 | 45,894,000 | 37,240,000 | 32,243,000 | 34,000,000 | 29,814,000 | 30,967,000 | 27,116,000 | 25,919,000 | 21,487,000 | 19,940,000 | 17,927,000 | 19,905,000 | 16,733,000 | 18,040,000 | 15,868,000 | 17,112,000 | 14,684,000 | 15,057,000 | 15,086,000 | 16,030,000 | 14,185,000 | 15,612,000 | 14,568,000 | 18,187,000 | 14,005,000 | 13,408,000 | 14,352,000 | 13,627,000 | 16,200,000 | 19,227,000 |
expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 28,662,000 | 23,650,000 | 22,486,000 | 23,088,000 | 22,494,000 | 22,549,000 | 22,780,000 | 22,059,000 | 21,612,000 | 21,809,000 | 21,749,000 | 21,274,000 | 23,340,000 | 24,141,000 | 23,365,000 | 24,022,000 | 23,764,000 | 23,390,000 | 23,199,000 | 22,736,000 | 20,043,000 | 20,258,000 | 21,214,000 | 19,861,000 | 18,384,000 | 17,355,000 | 17,237,000 | 16,142,000 | 16,015,000 | 16,628,000 | 17,045,000 | 16,628,000 | 16,188,000 | 16,644,000 | 17,124,000 | 17,089,000 | 17,668,000 | 17,705,000 | 17,282,000 | 16,714,000 | 15,735,000 | 15,710,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cost of spare parts and equipment sales | 6,684,000 | 8,861,000 | 2,705,000 | 2,024,000 | 3,058,000 | 4,499,000 | 4,753,000 | 4,204,000 | 7,014,000 | 4,862,000 | 3,919,000 | 3,921,000 | 3,278,000 | 3,809,000 | 3,301,000 | 4,125,000 | 2,648,000 | 6,688,000 | 15,455,000 | 20,195,000 | 12,585,000 | 14,412,000 | 44,488,000 | 5,848,000 | 5,906,000 | 4,783,000 | 11,302,000 | 6,416,000 | 13,730,000 | 9,400,000 | 5,508,000 | 3,066,000 | 2,787,000 | 1,915,000 | 7,647,000 | 5,919,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of maintenance services | 5,135,000 | 6,402,000 | 5,574,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of equipment | 10,201,000 | 605,000 | 261,000 | 719,000 | 1,671,000 | 654,000 | 78,000 | 21,117,000 | 3,602,000 | 2,246,000 | 1,867,000 | 6,169,000 | 5,245,000 | 6,997,000 | 2,129,000 | 6,899,000 | 6,954,000 | 3,262,000 | 1,105,000 | 5,858,000 | 1,215,000 | 3,578,000 | 2,687,000 | 6,958,000 | 2,277,000 | 13,009,000 | 3,590,000 | 1,995,000 | 1,893,000 | 2,036,000 | 601,000 | 5,498,000 | 3,058,000 | 24,000 | 2,674,000 | 450,000 | 2,183,000 | 295,000 | 193,000 | 4,283,000 | 1,985,000 | 3,118,000 | 2,474,000 | 282,000 | 1,035,000 | 2,306,000 | 215,000 | 2,659,000 | 3,112,000 | 2,093,000 | 175,000 | 753,000 | 3,469,000 | 862,000 | 1,811,000 | 1,680,000 | 2,142,000 | 577,000 | 627,000 | 645,000 | |||||||||||||||||||||||||||||||||
general and administrative | 49,190,000 | 40,037,000 | 29,581,000 | 33,993,000 | 38,327,000 | 33,271,000 | 25,710,000 | 22,788,000 | 20,427,000 | 23,605,000 | 21,038,000 | 18,662,000 | 19,499,000 | 16,151,000 | 16,654,000 | 16,461,000 | 15,228,000 | 19,567,000 | 20,437,000 | 23,257,000 | 21,389,000 | 21,440,000 | 21,504,000 | 18,124,000 | 16,782,000 | 15,611,000 | 15,163,000 | 14,308,000 | 13,065,000 | 13,201,000 | 13,086,000 | 12,257,000 | 10,685,000 | 11,752,000 | 11,918,000 | 11,742,000 | 9,112,000 | 9,972,000 | 7,804,000 | 9,107,000 | 9,261,000 | 9,685,000 | 9,603,000 | 6,792,000 | 9,204,000 | 8,269,000 | 9,212,000 | 7,298,000 | 9,304,000 | 8,737,000 | 9,593,000 | 8,684,000 | 9,213,000 | 8,211,000 | 8,968,000 | 7,282,000 | 5,750,000 | 7,302,000 | 2,184,000 | 9,622,000 | 7,708,000 | 7,251,000 | 7,995,000 | 9,210,000 | 7,275,000 | 6,278,000 | 6,047,000 | 5,278,000 | 5,872,000 | 5,897,000 | 6,584,000 | 5,283,000 | 4,682,000 | 4,412,000 | 4,373,000 | 4,406,000 | 4,454,000 | 3,647,000 | 3,972,000 | 3,694,000 | 3,434,000 | 3,691,000 | 3,404,000 | 3,515,000 | 3,547,000 | 3,386,000 | 4,050,000 | 3,611,000 | 3,087,000 | 3,691,000 | 2,926,000 | 3,331,000 | 3,665,000 |
technical expense | 8,352,000 | 5,151,000 | 8,255,000 | 6,871,000 | 4,919,000 | 2,829,000 | 3,193,000 | 2,139,000 | 3,436,000 | 5,646,000 | 3,251,000 | 2,524,000 | 2,296,000 | 1,310,000 | 3,111,000 | 827,000 | 1,468,000 | 1,127,000 | 3,188,000 | 1,739,000 | 1,407,000 | 1,788,000 | 1,943,000 | 2,290,000 | 3,232,000 | 3,677,000 | 2,384,000 | 2,605,000 | 2,448,000 | 2,292,000 | 2,080,000 | 1,414,000 | 1,803,000 | 1,696,000 | 1,567,000 | 3,570,000 | 2,434,000 | 1,832,000 | 4,593,000 | 3,855,000 | 2,370,000 | 1,520,000 | 2,440,000 | 4,533,000 | 4,216,000 | 1,674,000 | 2,291,000 | 1,961,000 | 1,435,000 | 1,319,000 | 2,657,000 | 1,270,000 | 2,160,000 | 2,307,000 | 1,728,000 | 2,041,000 | 2,712,000 | 1,637,000 | |||||||||||||||||||||||||||||||||||
net finance costs: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 34,177,000 | 27,813,000 | 23,003,000 | 19,052,000 | 19,085,000 | 18,389,000 | 17,534,000 | 16,304,000 | 16,023,000 | 16,883,000 | 17,654,000 | 18,325,000 | 16,987,000 | 15,019,000 | 15,888,000 | 15,351,000 | 16,089,000 | 15,696,000 | 15,657,000 | 16,572,000 | 16,781,000 | 17,879,000 | 17,603,000 | 17,885,000 | 15,138,000 | 13,595,000 | 12,322,000 | 14,220,000 | 11,312,000 | 10,509,000 | 10,230,000 | 10,397,000 | 10,008,000 | 9,780,000 | 9,805,000 | 9,860,000 | 9,567,000 | 9,735,000 | 9,905,000 | 9,852,000 | 9,227,000 | 9,154,000 | 7,529,000 | 7,119,000 | 7,947,000 | 8,293,000 | 8,876,000 | 8,788,000 | 9,244,000 | 9,677,000 | 10,362,000 | 10,409,000 | 10,497,000 | 9,683,000 | 9,213,000 | 8,807,000 | 8,310,000 | 9,651,000 | 9,628,000 | 9,584,000 | 9,777,000 | 10,012,000 | 9,929,000 | 9,218,000 | 8,781,000 | 8,566,000 | 8,166,000 | 7,781,000 | 7,096,000 | 7,241,000 | 6,310,000 | 5,594,000 | 5,603,000 | 5,236,000 | 4,611,000 | 4,239,000 | 4,363,000 | 4,406,000 | 4,263,000 | 4,498,000 | 4,242,000 | 4,380,000 | 5,432,000 | 4,774,000 | 4,524,000 | 5,604,000 | 5,767,000 | 6,469,000 | |||||
loss on debt extinguishment | 2,963,000 | 4,688,000 | 220,000 | 137,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total net finance costs | 37,140,000 | 27,813,000 | 23,003,000 | 19,052,000 | 19,085,000 | 18,389,000 | 14,976,000 | 16,304,000 | 16,023,000 | 16,883,000 | 17,654,000 | 18,325,000 | 16,987,000 | 15,019,000 | 15,888,000 | 15,351,000 | 16,089,000 | 20,384,000 | 15,657,000 | 16,572,000 | 17,001,000 | 10,509,000 | 10,230,000 | 10,534,000 | 10,008,000 | 9,780,000 | 9,805,000 | 9,860,000 | 8,416,000 | 9,735,000 | 9,905,000 | 9,852,000 | 9,227,000 | 9,205,000 | 22,920,000 | 7,089,000 | 7,917,000 | 8,596,000 | 8,834,000 | 8,746,000 | 9,201,000 | 9,627,000 | 10,296,000 | 10,341,000 | 10,469,000 | 9,668,000 | 9,171,000 | 7,858,000 | 8,160,000 | 9,240,000 | 9,215,000 | 9,145,000 | 9,153,000 | 10,221,000 | 10,351,000 | 8,309,000 | 7,931,000 | 7,680,000 | 7,359,000 | 7,021,000 | 6,314,000 | ||||||||||||||||||||||||||||||||
total expenses | 145,364,000 | 112,519,000 | 91,865,000 | 85,747,000 | 89,554,000 | 81,537,000 | 71,412,000 | 68,148,000 | 68,590,000 | 93,922,000 | 71,213,000 | 64,706,000 | 67,646,000 | 62,297,000 | 68,488,000 | 66,031,000 | 66,194,000 | 73,285,000 | 84,835,000 | 91,453,000 | 75,687,000 | 76,882,000 | 112,610,000 | 65,223,000 | 63,020,000 | 55,021,000 | 61,095,000 | 60,649,000 | 58,847,000 | 65,395,000 | 51,818,000 | 45,590,000 | 43,890,000 | 44,051,000 | 48,637,000 | 53,623,000 | 44,332,000 | 39,429,000 | 47,001,000 | 40,751,000 | 38,945,000 | 36,569,000 | 37,135,000 | 41,275,000 | 39,448,000 | 32,780,000 | 37,536,000 | 48,538,000 | 30,318,000 | 30,761,000 | 34,415,000 | 33,550,000 | 33,190,000 | 32,908,000 | 33,164,000 | 35,299,000 | 30,117,000 | 31,151,000 | 33,861,000 | 32,880,000 | 25,738,000 | 26,516,000 | 30,335,000 | 29,369,000 | 27,316,000 | 24,071,000 | 26,428,000 | 23,896,000 | 24,269,000 | 20,271,000 | 21,014,000 | 18,568,000 | 18,601,000 | 17,314,000 | 16,982,000 | 17,704,000 | 15,866,000 | 9,687,000 | 10,043,000 | 9,496,000 | 9,614,000 | 9,413,000 | 9,781,000 | 8,885,000 | 9,504,000 | 9,166,000 | 12,026,000 | 8,628,000 | 7,878,000 | 8,408,000 | 8,057,000 | 7,586,000 | 8,078,000 |
income from operations | 38,025,000 | 33,704,000 | 27,218,000 | 19,998,000 | 19,442,000 | 7,998,000 | 16,732,000 | 8,743,000 | 9,485,000 | -25,105,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 95.58% | 321.41% | 62.67% | 128.73% | 104.98% | -131.86% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | 12.82% | 23.83% | 36.10% | 2.86% | 143.09% | -52.20% | 91.38% | -7.82% | -137.78% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
gain on sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from joint ventures | 5,192,000 | 756,000 | 2,674,000 | 346,000 | -474,000 | 1,469,000 | -384,000 | 1,469,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 43,217,000 | 34,460,000 | 29,892,000 | 20,344,000 | 18,968,000 | 6,837,000 | 18,201,000 | 8,359,000 | 10,954,000 | -27,721,000 | 6,584,000 | 6,106,000 | -1,859,000 | -1,691,000 | -6,971,000 | 6,039,000 | 9,737,000 | 8,531,000 | 8,184,000 | 31,078,000 | 21,786,000 | 27,833,000 | 21,798,000 | 13,257,000 | 11,599,000 | 9,618,000 | 3,195,000 | 8,252,000 | 10,158,000 | 14,405,000 | 4,597,000 | 6,502,000 | 5,784,000 | 6,692,000 | 6,606,000 | 4,693,000 | -894,000 | 3,739,000 | -709,000 | 2,263,000 | 3,551,000 | 6,736,000 | 10,408,000 | 1,887,000 | 2,617,000 | 5,034,000 | 5,375,000 | 3,691,000 | 6,162,000 | 5,822,000 | 8,210,000 | 6,761,000 | 5,175,000 | 2,934,000 | 4,810,000 | 5,220,000 | 10,997,000 | 7,892,000 | 8,278,000 | 6,813,000 | 16,708,000 | 10,124,000 | 8,354,000 | 7,817,000 | 6,081,000 | 6,903,000 | 6,932,000 | 5,023,000 | 3,041,000 | 1,453,000 | 725,000 | 2,923,000 | 2,174,000 | 786,000 | 1,983,000 | 719,000 | 1,288,000 | 1,368,000 | 999,750 | 1,088,000 | 1,682,000 | 1,229,000 | |||||||||||
income tax expense | 18,893,000 | 10,364,000 | 9,023,000 | 5,726,000 | 5,152,000 | 2,443,000 | 3,858,000 | 1,970,000 | 5,046,000 | 4,842,000 | 3,222,000 | -1,917,000 | -359,000 | -4,077,000 | 3,055,000 | 4,365,000 | 4,245,000 | 3,188,000 | 7,005,000 | 4,811,000 | 6,955,000 | 3,684,000 | 3,583,000 | 3,240,000 | 2,536,000 | -39,514,000 | 2,960,000 | 4,168,000 | 6,238,000 | 1,890,000 | 2,517,000 | 2,418,000 | 2,924,000 | 9,943,000 | -2,116,000 | -1,441,000 | -2,086,000 | -43,000 | -3,846,000 | -2,340,000 | -3,147,000 | 257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 24,324,000 | 24,096,000 | 20,869,000 | 14,618,000 | 13,816,000 | 4,394,000 | 14,343,000 | 6,389,000 | 5,908,000 | -21,201,000 | 1,742,000 | 2,884,000 | 58,000 | -1,332,000 | -2,894,000 | 2,984,000 | 5,372,000 | 4,286,000 | 4,996,000 | 24,073,000 | 16,975,000 | 20,878,000 | 18,114,000 | 9,674,000 | 8,359,000 | 7,082,000 | 42,709,000 | 5,292,000 | 5,990,000 | 8,167,000 | 2,707,000 | 3,985,000 | 3,366,000 | 3,768,000 | 2,973,000 | 2,577,000 | -492,000 | 2,298,000 | -278,000 | 979,000 | 2,214,000 | 4,331,000 | 6,553,000 | -2,229,000 | 9,692,000 | 1,610,000 | 2,211,000 | -7,194,000 | 3,229,000 | 3,289,000 | 3,648,000 | 2,316,000 | 3,482,000 | 5,063,000 | 4,010,000 | 3,083,000 | 1,907,000 | 3,050,000 | 1,027,000 | 9,299,000 | 5,019,000 | 7,022,000 | 4,348,000 | 10,725,000 | 6,422,000 | 5,105,000 | 5,114,000 | 3,751,000 | 4,394,000 | 4,405,000 | 4,052,000 | 1,686,000 | 1,048,000 | 468,000 | 2,153,000 | -501,000 | 1,564,000 | 566,000 | 1,465,000 | 508,000 | 915,000 | 969,000 | 1,438,000 | 745,000 | 1,152,000 | 842,000 | 2,020,000 | 33,000 | 577,000 | 966,000 | 461,000 | 1,800,000 | 2,363,000 |
yoy | 76.06% | 448.38% | 45.50% | 128.80% | 133.85% | -120.73% | 723.36% | 121.53% | 10086.21% | 1491.67% | -160.19% | -3.35% | -98.92% | -131.08% | -157.93% | -87.60% | -68.35% | -79.47% | -72.42% | 148.84% | 103.07% | 194.80% | -57.59% | 82.80% | 39.55% | -13.29% | 1477.72% | 32.80% | 77.96% | 116.75% | -8.95% | 54.64% | -784.15% | 63.97% | -1169.42% | 163.23% | -122.22% | -46.94% | -104.24% | -143.92% | -77.16% | 169.01% | 196.38% | -69.02% | 200.15% | -51.05% | -39.39% | -410.62% | -7.27% | -35.04% | -9.03% | -24.88% | 82.59% | 66.00% | 290.46% | -66.85% | -62.00% | -56.57% | -76.38% | -13.30% | -21.85% | 37.55% | -14.98% | 185.92% | 46.15% | 15.89% | 26.21% | 122.48% | 319.27% | 841.24% | 88.20% | -436.53% | -32.99% | -17.31% | 46.96% | -198.62% | 70.93% | -41.59% | 1.88% | -31.81% | -20.57% | 15.08% | -28.81% | 2157.58% | 99.65% | -12.84% | 338.18% | -98.17% | -75.58% | ||||
qoq | 0.95% | 15.46% | 42.76% | 5.80% | 214.43% | -69.36% | 124.50% | 8.14% | -127.87% | -1317.05% | -39.60% | 4872.41% | -104.35% | -53.97% | -196.98% | -44.45% | 25.34% | -14.21% | -79.25% | 41.81% | -18.69% | 15.26% | 87.24% | 15.73% | 18.03% | -83.42% | 707.05% | -11.65% | -26.66% | 201.70% | -32.07% | 18.39% | -10.67% | 26.74% | 15.37% | -623.78% | -121.41% | -926.62% | -128.40% | -55.78% | -48.88% | -33.91% | -393.99% | -123.00% | 501.99% | -27.18% | -130.73% | -322.79% | -1.82% | -9.84% | 57.51% | -33.49% | -31.23% | 26.26% | 30.07% | 61.67% | -37.48% | 196.98% | -88.96% | 85.28% | -28.52% | 61.50% | -59.46% | 67.00% | 25.80% | -0.18% | 36.34% | -14.63% | -0.25% | 8.71% | 140.33% | 60.88% | 123.93% | -78.26% | -529.74% | -132.03% | 176.33% | -61.37% | 188.39% | -44.48% | -5.57% | -32.61% | 93.02% | -35.33% | 36.82% | -58.32% | 6021.21% | -94.28% | -40.27% | 109.54% | -74.39% | -23.83% | |
net income margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
preferred stock dividends | 1,369,000 | 948,000 | 900,000 | 819,000 | 811,000 | 801,000 | 819,000 | 819,000 | 811,000 | 801,000 | 820,000 | 819,000 | 811,000 | 801,000 | 819,000 | 819,000 | 811,000 | 810,000 | 819,000 | 820,000 | 810,000 | 801,000 | 819,000 | 819,000 | 810,000 | 801,000 | 825,000 | 344,000 | 324,000 | 321,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of preferred stock issuance costs | 70,000 | 15,000 | 12,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 20,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 20,000 | 21,000 | 9,000 | 9,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | 22,885,000 | 23,133,000 | 19,957,000 | 13,778,000 | 12,984,000 | 3,572,000 | 13,503,000 | 5,549,000 | 5,076,000 | 902,000 | 2,044,000 | -774,000 | -2,154,000 | -3,734,000 | 2,144,000 | 4,540,000 | 3,455,000 | 4,156,000 | 23,232,000 | 16,144,000 | 20,056,000 | 17,274,000 | 8,834,000 | 7,528,000 | 6,261,000 | 41,863,000 | 4,939,000 | 5,657,000 | 7,839,000 | 6,553,000 | -2,229,000 | 9,692,000 | 1,610,000 | -771,000 | -7,976,000 | 2,447,000 | 2,507,000 | 2,866,000 | 1,534,000 | 2,700,000 | 4,281,000 | 3,228,000 | 2,301,000 | 1,125,000 | 2,268,000 | 245,000 | 8,517,000 | 4,237,000 | 6,240,000 | 3,566,000 | 9,943,000 | 5,640,000 | 4,323,000 | 4,332,000 | 2,969,000 | 3,612,000 | 3,139,000 | 904,000 | 266,000 | ||||||||||||||||||||||||||||||||||
basic weighted-average income per common share | 3,360 | 3,510 | 3,120 | 2,160 | 2,040 | 580 | 910 | 830 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted weighted-average income per common share | 3,250 | 3,370 | 3,000 | 2,130 | 2,020 | 550 | 890 | 810 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic weighted-average common shares outstanding | 6,813,000 | 6,582,000 | 6,387,000 | 6,365,000 | 6,354,000 | 6,123,000 | 6,071,000 | 6,093,000 | 6,129,000 | 5,951,000 | 6,112,000 | 6,189,000 | 6,218,000 | 5,995,000 | 5,963,000 | 5,972,000 | 6,012,000 | 5,860,000 | 5,836,000 | 5,847,000 | 5,866,000 | 5,779,000 | 5,915,000 | 5,900,000 | 5,878,000 | 6,104,000 | 6,074,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted weighted-average common shares outstanding | 7,031,000 | 6,859,000 | 6,659,000 | 6,466,000 | 6,442,000 | 6,456,000 | 6,297,000 | 6,270,000 | 6,246,000 | 5,951,000 | 6,346,000 | 6,363,000 | 6,218,000 | 5,995,000 | 6,128,000 | 6,071,000 | 6,098,000 | 6,124,000 | 6,058,000 | 6,094,000 | 6,061,000 | 5,978,000 | 6,046,000 | 6,004,000 | 5,991,000 | 6,256,000 | 6,220,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from joint ventures | -1,161,000 | -2,616,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset transition fee | 6,256,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -6,520,000 | 402,000 | 431,000 | -1,284,000 | -3,855,000 | 1,383,000 | 7,805,000 | 3,486,000 | 470,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common shareholders | -22,023,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic weighted-average loss per common share | -3,700 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted weighted-average loss per common share | -3,700 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from operations | 4,601,000 | 6,085,000 | -1,174,000 | -1,172,000 | -7,001,000 | 4,582,000 | 8,789,000 | 8,324,000 | 4,393,000 | 28,913,000 | 20,110,000 | 26,887,000 | 19,567,000 | 12,751,000 | 11,283,000 | 8,871,000 | 2,092,000 | 5,212,000 | 8,997,000 | 12,551,000 | 3,658,000 | 5,871,000 | 5,728,000 | 6,505,000 | 6,558,000 | 4,135,000 | -1,109,000 | 3,385,000 | -1,219,000 | 1,994,000 | 3,306,000 | 6,431,000 | 2,524,000 | 4,835,000 | 4,978,000 | 3,254,000 | 5,930,000 | 5,502,000 | 7,904,000 | 6,470,000 | 4,892,000 | 2,661,000 | 4,548,000 | 4,968,000 | 10,762,000 | 7,652,000 | 8,063,000 | 6,581,000 | 16,525,000 | 9,924,000 | 8,172,000 | 7,572,000 | 5,918,000 | 6,698,000 | 6,845,000 | 4,905,000 | 2,919,000 | 1,339,000 | 613,000 | 6,181,000 | 7,069,000 | 5,188,000 | 5,443,000 | 5,673,000 | 6,249,000 | 5,300,000 | 6,108,000 | 5,402,000 | 6,161,000 | 5,377,000 | 5,530,000 | 5,944,000 | 5,570,000 | 8,614,000 | 11,149,000 | ||||||||||||||||||
earnings from joint ventures | 1,983,000 | 21,000 | -685,000 | -519,000 | 30,000 | 1,457,000 | 948,000 | 207,000 | 3,791,000 | 2,165,000 | 1,676,000 | 946,000 | 2,231,000 | 506,000 | 316,000 | 747,000 | 1,103,000 | 3,040,000 | 1,161,000 | 1,854,000 | 939,000 | 631,000 | 56,000 | 187,000 | 48,000 | 558,000 | 215,000 | 354,000 | 510,000 | 269,000 | 245,000 | 305,000 | 340,000 | 3,382,000 | 93,000 | 811,000 | 352,000 | 199,000 | 397,000 | 437,000 | 232,000 | 320,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
basic weighted-average earnings per common share | 330 | -120 | -360 | 360 | 760 | 590 | 3,970 | 2,750 | 3,470 | 1,500 | 1,280 | 1,030 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted weighted-average earnings per common share | 320 | -120 | -360 | 350 | 740 | 560 | 3,810 | 2,660 | 3,350 | 1,470 | 1,260 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net finance costs | 9,099,500 | 14,220,000 | 11,312,000 | 10,865,000 | 6,983,750 | 9,181,000 | 9,396,000 | 9,359,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per common share: | 760 | 820 | 940 | 1,280 | 410 | 630 | 500 | 530 | 380 | 330 | -60 | 290 | -30 | 120 | 280 | 550 | 830 | -270 | 1,200 | 200 | -100 | -920 | 290 | 300 | 340 | 180 | 320 | 500 | 370 | 270 | 130 | 260 | 20 | 1,020 | 510 | 750 | 430 | 1,200 | 690 | 530 | 530 | 360 | 440 | 340 | 100 | 30 | 240 | -60 | 170 | 60 | 160 | 60 | 100 | ||||||||||||||||||||||||||||||||||||||||
diluted earnings per common share: | 742.5 | 800 | 920 | 1,260 | 390 | 620 | 490 | 520 | 370 | 320 | -60 | 290 | -30 | 120 | 270 | 530 | 800 | -270 | 1,170 | 190 | -90 | -900 | 280 | 290 | 320 | 170 | 310 | 470 | 340 | 250 | 120 | 240 | 10 | 940 | 470 | 720 | 410 | 1,130 | 640 | 490 | 480 | 340 | 420 | 330 | 90 | 30 | 230 | -60 | 170 | 60 | 160 | 50 | 100 | ||||||||||||||||||||||||||||||||||||||||
average common shares outstanding | 1,517,000 | 6,055,000 | 6,036,000 | 6,114,000 | -141,000 | 6,307,000 | 6,685,000 | 7,149,000 | -32,000 | 7,839,000 | 7,841,000 | 7,848,000 | -26,000 | 7,938,000 | 7,976,000 | 7,914,000 | -62,000 | 8,126,000 | 8,106,000 | 8,033,000 | -63,000 | 8,667,000 | 8,585,000 | 8,404,000 | 8,397,000 | 8,322,000 | 8,552,000 | -10,000 | 8,683,000 | 8,729,000 | 8,660,000 | 17,000 | 8,391,000 | 8,342,000 | 8,306,000 | 19,000 | 8,253,000 | 8,225,000 | 8,190,000 | 9,000 | 8,174,000 | 8,118,000 | 8,014,000 | -50,000 | 9,279,000 | 9,223,000 | 9,154,000 | 25,000 | 9,097,000 | 9,047,000 | 9,006,000 | 17,000 | 8,959,000 | 8,908,000 | 8,856,000 | 2,000 | 8,841,000 | 8,838,000 | 8,836,000 | 1,000 | 8,832,000 | 8,830,000 | 8,828,000 | 19,000 | 8,812,000 | 8,735,000 | |||||||||||||||||||||||||||
diluted average common shares outstanding | 1,549,500 | 6,173,000 | 6,142,000 | 6,240,000 | -135,000 | 6,448,000 | 6,819,000 | 7,272,000 | -29,000 | 7,963,000 | 7,991,000 | 8,044,000 | -22,000 | 8,123,000 | 8,179,000 | 8,129,000 | -43,000 | 8,329,000 | 8,303,000 | 8,273,000 | -55,000 | 8,889,000 | 8,848,000 | 8,756,000 | -27,000 | 8,811,000 | 8,796,000 | 9,048,000 | -5,000 | 9,080,000 | 9,255,000 | 9,303,000 | 49,000 | 9,051,000 | 8,926,000 | 8,675,000 | -4,000 | 8,785,000 | 8,754,000 | 8,785,000 | 88,000 | 8,769,000 | 8,636,000 | 8,541,000 | -42,000 | 9,693,000 | 9,698,000 | 9,622,000 | 36,000 | 9,097,000 | 9,471,000 | 9,401,000 | 15,000 | 9,297,000 | 9,315,000 | 9,161,000 | 12,000 | 8,889,000 | 8,874,000 | 8,875,000 | 3,000 | 8,841,000 | 8,852,000 | 8,854,000 | -23,000 | 8,954,000 | 8,905,000 | ||||||||||||||||||||||||||
gain on debt extinguishment | -1,151,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
certain amounts include adjustments to prior periods see "note 1. summary of significant accounting policies (c) correction of immaterial errors - consolidated financial statements" for further disclosure. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
certain amounts include adjustments to prior periods see "note 1. summary of significant accounting policies (c) correction of errors - consolidated financial statements" for further disclosure. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
spare parts sales | 2,866,000 | 2,151,000 | 6,447,000 | 1,854,000 | 526,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of spare parts sales | 2,200,000 | 1,480,000 | 5,521,000 | 1,444,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation expense | 10,890,750 | 15,762,000 | 14,191,000 | 13,610,000 | 13,710,000 | 13,885,000 | 12,490,000 | 12,506,000 | 12,534,000 | 12,456,000 | 13,071,000 | 13,189,000 | 12,626,000 | 13,021,000 | 11,314,000 | 11,743,000 | 11,748,000 | 11,994,000 | 9,997,000 | 10,352,000 | 9,631,000 | 10,082,000 | 9,085,000 | 8,640,000 | 8,480,000 | 8,267,000 | 7,946,000 | 6,443,000 | 6,149,000 | 5,926,000 | 6,898,000 | 6,588,000 | 6,708,000 | 6,460,000 | 6,083,000 | 6,040,000 | 6,071,000 | 5,802,000 | 5,603,000 | 5,722,000 | 5,750,000 | 5,370,000 | 5,312,000 | 5,254,000 | 4,924,000 | 5,017,000 | 4,791,000 | 4,717,000 | 5,131,000 | 4,255,000 | 4,413,000 | ||||||||||||||||||||||||||||||||||||||||||
interest income | -30,000 | -40,000 | -42,000 | -42,000 | -43,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment and derivatives termination | 50,000 | 15,412,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 1,064,000 | 3,270,000 | 518,000 | 468,000 | 704,000 | 423,000 | 372,000 | 220,000 | 2,411,000 | 138,000 | 191,000 | 663,000 | 129,000 | 130,000 | 154,000 | 545,000 | 2,388,000 | 53,000 | 248,000 | 1,134,000 | 190,000 | 73,000 | 124,000 | 381,000 | 252,000 | 42,000 | 2,000 | 4,000 | 81,000 | 58,000 | 126,000 | 101,000 | 141,000 | 207,000 | 155,000 | 174,000 | 272,000 | 248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividends paid and declared-series a | 586,500 | 782,000 | 782,000 | 782,000 | 782,000 | 782,000 | 782,000 | 782,000 | 782,000 | 782,000 | 782,000 | 782,000 | 782,000 | 782,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividends paid and accumulated-series a | 586,500 | 782,000 | 782,000 | 586,500 | 782,000 | 782,000 | 586,500 | 782,000 | 782,000 | 782,000 | 508,000 | 782,000 | 782,000 | 468,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from joint venture | 306,000 | 291,000 | 283,000 | 273,000 | 262,000 | 252,000 | 235,000 | 240,000 | 215,000 | 232,000 | 183,000 | 200,000 | 182,000 | 245,000 | 163,000 | 205,000 | 87,000 | 118,000 | 122,000 | 114,000 | 112,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain (loss) on sale of leased equipment | 1,883,250 | 5,224,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain upon extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equipment | 363,000 | 61,000 | 1,542,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss upon extinguishment of debt | 364,750 | 1,459,000 | 343,750 | 1,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease revenue | 21,514,000 | 29,778,000 | 29,604,000 | 26,674,000 | 17,845,000 | 17,464,000 | 17,540,000 | 16,381,000 | 16,926,000 | 15,660,000 | 15,498,000 | 15,035,000 | 15,083,000 | 13,970,000 | 14,360,000 | 14,764,000 | 14,423,000 | 13,951,000 | 14,599,000 | 14,004,000 | 14,215,000 | 14,005,000 | 13,560,000 | 13,617,000 | 14,582,000 | 15,806,000 | 15,605,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gains on derivative instruments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized (gains) and losses on derivative instruments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income applicable to common stock holders | 3,623,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per common share applicable to common stock holders: | 450 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per common share applicable to common stock holders: | 420 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total net finance costs: | 4,234,750 | 6,838,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net interest and finance costs | 5,395,000 | 5,086,000 | 4,469,000 | 4,155,000 | 4,305,000 | 4,354,000 | 4,212,000 | 4,426,000 | 4,173,000 | 4,290,000 | 5,325,000 | 4,629,000 | 4,434,000 | 5,394,000 | 5,738,000 | 6,281,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per common share | 110 | 100 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per common share | 110 | 90 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of goods sold | 526,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
residual share | -33,000 | 204,000 | 81,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 1,871,000 | 52,000 | 901,000 | 1,510,000 | 176,000 | 2,876,000 | 4,868,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 2,020,000 | 33,000 | 577,000 | 966,000 | 420,000 | 1,755,000 | 2,969,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | 27,000 | 45,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations - sum | 45,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 12,885,000 | 7,622,000 | 5,372,000 | 5,918,000 | 9,821,000 | 12,146,000 | 11,914,000 | 12,858,000 | 14,105,000 | 14,329,000 | 15,092,000 | 16,455,000 | 26,490,000 | 42,540,000 | 91,485,000 | 100,096,000 | 81,360,000 | 6,720,000 | 8,976,000 | 11,604,000 | 12,181,000 | 11,688,000 | 8,436,000 | 8,938,000 | 12,662,000 | 7,052,000 | 7,879,000 | 11,256,000 | 11,890,000 | 10,076,000 | 10,653,000 | 21,054,000 | 12,743,000 | 9,732,000 | 9,245,000 | 16,172,000 | 15,635,000 | 13,493,000 | 10,841,000 | 12,372,000 | 15,631,000 | 12,801,000 | 4,028,000 | 4,340,000 | 1,357,000 | 5,379,000 | 17,179,000 | 4,574,000 | 5,601,000 | 6,440,000 | 6,007,000 | 8,252,000 | 2,754,000 | 2,225,000 | 2,013,000 | 1,685,000 | 1,924,000 | 2,056,000 | 36,063,000 | 39,067,000 | 19,592,000 | 8,618,000 | 1,508,000 | 1,576,000 | 2,330,000 | 7,234,000 | 817,000 | 2,974,000 | 1,610,000 | 387,000 | 541,000 | 2,078,000 | 2,892,000 | 6,346,000 | 4,184,000 | 4,383,000 | ||||||||||||||||
restricted cash | 158,082,000 | 86,620,000 | 50,260,000 | 49,094,000 | 54,684,000 | 76,870,000 | 69,473,000 | 60,982,000 | 68,875,000 | 81,312,000 | 56,477,000 | 212,734,000 | 38,274,000 | 36,385,000 | 66,373,000 | 71,312,000 | 235,879,000 | 56,948,000 | 71,747,000 | 76,448,000 | 68,452,000 | 70,261,000 | 155,420,000 | 37,880,000 | 44,511,000 | 40,272,000 | 64,051,000 | 43,244,000 | 29,306,000 | 22,298,000 | 28,217,000 | 38,816,000 | 29,964,000 | 33,026,000 | 26,883,000 | 50,686,000 | 45,616,000 | 51,258,000 | 47,116,000 | 44,547,000 | 53,375,000 | 50,794,000 | 38,003,000 | 35,336,000 | 32,493,000 | 24,591,000 | 54,225,000 | 84,878,000 | 86,067,000 | 76,252,000 | 80,273,000 | 106,714,000 | 95,493,000 | 77,013,000 | 95,704,000 | 70,389,000 | 67,675,000 | 59,630,000 | 69,485,000 | 81,482,000 | 70,467,000 | 69,194,000 | 105,828,000 | 64,198,000 | 58,567,000 | 64,960,000 | 75,686,000 | 77,425,000 | 66,194,000 | 72,759,000 | 63,828,000 | 64,176,000 | 64,846,000 | 61,257,000 | 63,991,000 | 42,959,000 | ||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 617,435 and 613,118 at september 30, 2025 and december 31, 2024, respectively | 2,700,373,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maintenance rights | 27,044,000 | 9,180,000 | 13,375,000 | 14,032,000 | 14,598,000 | 17,708,000 | 21,358,000 | 22,511,000 | 22,511,000 | 22,511,000 | 22,511,000 | 22,468,000 | 20,097,000 | 20,097,000 | 767,000 | 767,000 | 3,133,000 | 3,133,000 | 3,133,000 | 9,944,000 | 14,763,000 | 14,763,000 | 14,763,000 | 14,763,000 | 14,763,000 | 14,763,000 | 16,263,000 | 17,159,000 | 17,160,000 | 17,670,000 | 16,774,000 | 16,774,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for sale | 23,329,000 | 2,856,000 | 1,060,000 | 2,713,000 | 1,411,000 | 3,275,000 | 3,853,000 | 4,380,000 | 10,873,000 | 6,952,000 | 11,057,000 | 13,402,000 | 2,850,000 | 2,850,000 | 2,843,000 | 50,000 | 50,000 | 120,000 | 542,000 | 4,079,000 | 629,000 | 789,000 | 40,931,000 | 18,430,000 | 23,671,000 | 34,172,000 | 32,798,000 | 27,826,000 | 58,083,000 | 30,710,000 | 13,899,000 | 29,727,000 | 25,971,000 | 23,454,000 | 21,054,000 | 29,352,000 | 17,600,000 | 18,114,000 | 20,795,000 | 27,804,000 | 30,376,000 | 32,491,000 | 31,506,000 | 22,786,000 | 23,996,000 | 23,607,000 | 8,117,000 | 7,639,000 | 8,824,000 | 20,648,000 | 4,501,000 | 6,987,000 | 6,917,000 | 7,418,000 | 7,847,000 | 11,076,000 | 12,178,000 | 14,263,000 | 18,823,000 | 11,238,000 | 9,455,000 | 21,191,000 | 20,561,000 | 9,079,000 | 14,971,000 | 7,537,000 | 9,308,000 | 11,576,000 | 9,002,000 | 10,033,000 | 9,898,000 | 5,532,000 | 5,614,000 | 6,223,000 | ||||||||||||||||||
accounts receivable | 42,289,000 | 61,881,000 | 46,305,000 | 52,259,000 | 48,463,000 | 46,954,000 | 49,544,000 | 40,472,000 | 42,598,000 | 39,623,000 | 42,595,000 | 45,112,000 | 40,483,000 | 28,269,000 | 42,244,000 | 41,678,000 | 31,123,000 | 24,059,000 | 33,890,000 | 46,900,000 | 24,986,000 | 23,270,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
spare parts inventory | 53,712,000 | 85,165,000 | 45,476,000 | 41,764,000 | 37,161,000 | 38,577,000 | 41,901,000 | 43,396,000 | 47,654,000 | 50,959,000 | 53,556,000 | 54,777,000 | 57,870,000 | 59,434,000 | 54,986,000 | 50,670,000 | 41,754,000 | 41,759,000 | 42,314,000 | 45,846,000 | 47,038,000 | 48,874,000 | 24,409,000 | 27,146,000 | 24,070,000 | 16,379,000 | 18,422,000 | 22,955,000 | 24,475,000 | 25,443,000 | 19,235,000 | 19,027,000 | 19,293,000 | 20,526,000 | 22,811,000 | 19,006,000 | 18,288,000 | 18,593,000 | 12,690,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
investments | 98,115,000 | 60,299,000 | 53,860,000 | 53,716,000 | 54,896,000 | 56,189,000 | 54,283,000 | 55,341,000 | 54,454,000 | 55,927,000 | 53,153,000 | 52,940,000 | 56,142,000 | 53,275,000 | 53,673,000 | 58,865,000 | 57,922,000 | 57,936,000 | 53,952,000 | 52,242,000 | 54,253,000 | 47,941,000 | 44,438,000 | 50,749,000 | 51,250,000 | 50,641,000 | 49,262,000 | 45,928,000 | 44,540,000 | 45,406,000 | 43,314,000 | 44,295,000 | 43,272,000 | 41,295,000 | 41,740,000 | 42,789,000 | 42,574,000 | 41,590,000 | 26,427,000 | 24,036,000 | 23,790,000 | 23,485,000 | 18,072,000 | 31,451,000 | 28,070,000 | 21,831,000 | 19,540,000 | 18,427,000 | 17,365,000 | 15,239,000 | 15,037,000 | 17,637,000 | 9,687,000 | 9,381,000 | 10,802,000 | 10,752,000 | 10,673,000 | 10,701,000 | 10,549,000 | 10,474,000 | 10,423,000 | 10,434,000 | 10,451,000 | 10,458,000 | 10,359,000 | 10,327,000 | 10,292,000 | 10,299,000 | 10,310,000 | 10,602,000 | 10,484,000 | 10,511,000 | 10,586,000 | 10,347,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | 1,480,000 | |||
property, equipment & furnishings, less accumulated depreciation of 26,394 and 22,784 at september 30, 2025 and december 31, 2024, respectively | 67,393,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 271,000 | 1,034,000 | 1,085,000 | 1,100,000 | 1,114,000 | 1,129,000 | 1,144,000 | 1,158,000 | 1,173,000 | 1,188,000 | 1,202,000 | 1,217,000 | 1,232,000 | 1,246,000 | 1,261,000 | 1,282,000 | 1,297,000 | 1,312,000 | 1,327,000 | 1,342,000 | 1,359,000 | 1,379,000 | 1,430,000 | 1,525,000 | 1,626,000 | 1,727,000 | 1,878,000 | 1,980,000 | 2,081,000 | 2,182,000 | 758,000 | 874,000 | 932,000 | 990,000 | 1,048,000 | 1,106,000 | 1,164,000 | 1,222,000 | 1,280,000 | 1,338,000 | 1,396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable, net of allowances of 184 and 247 at september 30, 2025 and december 31, 2024, respectively | 144,842,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in sales-type leases, net of allowances of 16 and 22 at september 30, 2025 and december 31, 2024, respectively | 16,281,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 76,731,000 | 63,075,000 | 77,870,000 | 83,507,000 | 85,069,000 | 87,205,000 | 85,976,000 | 74,590,000 | 70,715,000 | 51,975,000 | 47,047,000 | 49,170,000 | 49,631,000 | 43,778,000 | 27,296,000 | 28,534,000 | 28,252,000 | 28,038,000 | 17,458,000 | 20,261,000 | 18,109,000 | 15,164,000 | 33,865,000 | 35,470,000 | 35,251,000 | 50,932,000 | 12,854,000 | 26,194,000 | 12,372,000 | 14,213,000 | 11,603,000 | 9,423,000 | 11,048,000 | 22,434,000 | 27,516,000 | 24,704,000 | 25,261,000 | 24,099,000 | 31,965,000 | 22,208,000 | 21,849,000 | 22,355,000 | 20,779,000 | 20,905,000 | 26,002,000 | 21,574,000 | 18,225,000 | 14,437,000 | 18,026,000 | 15,875,000 | 11,141,000 | 19,062,000 | 15,088,000 | 12,565,000 | 12,249,000 | 13,148,000 | 14,939,000 | 14,437,000 | 13,521,000 | 17,370,000 | 13,811,000 | 13,969,000 | 15,406,000 | 33,692,000 | 35,129,000 | 23,903,000 | 16,593,000 | 18,578,000 | 19,753,000 | 20,397,000 | 16,477,000 | 15,136,000 | 16,102,000 | 15,997,000 | 15,114,000 | 9,582,000 | 8,960,000 | 9,670,000 | 9,580,000 | 6,516,000 | 6,833,000 | 8,449,000 | 7,787,000 | 6,917,000 | 8,489,000 | 8,559,000 | 8,943,000 | 6,742,000 | 6,090,000 | 7,197,000 | 7,708,000 | 7,314,000 |
total assets | 3,421,347,000 | 2,674,462,000 | 2,602,320,000 | 2,603,956,000 | 2,587,334,000 | 2,575,217,000 | 2,541,968,000 | 2,396,383,000 | 2,429,926,000 | 2,462,927,000 | 2,500,888,000 | 2,584,976,000 | 2,409,674,000 | 2,364,948,000 | 2,149,223,000 | 2,209,571,000 | 2,326,655,000 | 1,940,608,000 | 1,930,435,000 | 1,930,783,000 | 1,905,502,000 | 1,934,943,000 | 1,965,196,000 | 1,783,435,000 | 1,724,505,000 | 1,603,431,000 | 1,435,899,000 | 1,386,354,000 | 1,322,989,000 | 1,337,887,000 | 1,291,328,000 | 1,292,397,000 | 1,277,460,000 | 1,308,577,000 | 1,285,105,000 | 1,282,227,000 | 1,259,726,000 | 1,261,626,000 | 1,187,056,000 | 1,179,252,000 | 1,192,617,000 | 1,199,229,000 | 1,139,421,000 | 1,145,575,000 | 1,148,001,000 | 1,078,715,000 | 1,110,673,000 | 1,116,761,000 | 1,126,547,000 | 1,133,205,000 | 1,095,310,000 | 1,190,642,000 | 1,144,755,000 | 1,125,962,000 | 1,085,443,000 | 1,095,193,000 | 1,091,785,000 | 1,097,702,000 | 1,092,781,000 | 1,084,734,000 | 1,001,397,000 | 983,309,000 | 950,305,000 | 920,580,000 | 900,595,000 | 868,590,000 | 825,356,000 | 778,865,000 | 747,888,000 | 737,864,000 | 706,872,000 | 692,759,000 | 659,866,000 | 655,677,000 | 614,486,000 | 571,016,000 | 578,963,000 | 585,458,000 | 570,470,000 | 563,689,000 | 551,653,000 | 560,022,000 | 542,566,000 | 545,083,000 | 546,327,000 | 543,995,000 | 546,916,000 | 553,185,000 | 531,503,000 | 532,453,000 | 534,385,000 | 520,431,000 |
liabilities, redeemable preferred stock and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 79,648,000 | 103,348,000 | 42,973,000 | 41,927,000 | 42,077,000 | 43,040,000 | 29,493,000 | 26,183,000 | 32,358,000 | 26,858,000 | 50,124,000 | 34,702,000 | 24,391,000 | 26,977,000 | 27,086,000 | 32,359,000 | 37,010,000 | 45,648,000 | 40,035,000 | 32,964,000 | 32,410,000 | 42,939,000 | 40,879,000 | 28,137,000 | 36,800,000 | 22,072,000 | 20,887,000 | 24,452,000 | 22,239,000 | 17,792,000 | 15,700,000 | 19,203,000 | 23,087,000 | 21,665,000 | 18,883,000 | 19,730,000 | 12,636,000 | 21,614,000 | 20,949,000 | 19,645,000 | 18,917,000 | 16,283,000 | 12,877,000 | 18,334,000 | 14,061,000 | 15,374,000 | 12,878,000 | 15,873,000 | 16,179,000 | 16,833,000 | 16,079,000 | 17,854,000 | 16,524,000 | 18,099,000 | 11,384,000 | 11,276,000 | 12,718,000 | 14,352,000 | 21,463,000 | 14,002,000 | 15,167,000 | 12,732,000 | 14,623,000 | 11,286,000 | 16,034,000 | 11,825,000 | 12,002,000 | 12,345,000 | 13,913,000 | 14,755,000 | 6,830,000 | 5,800,000 | 6,645,000 | 26,152,000 | 7,892,000 | 8,195,000 | 5,516,000 | 7,280,000 | 6,582,000 | 8,597,000 | 8,340,000 | 5,753,000 | 4,612,000 | 4,289,000 | 4,507,000 | 4,328,000 | 4,061,000 | 16,280,000 | 5,443,000 | 4,450,000 | 16,861,000 | 7,549,000 |
deferred income taxes | 223,734,000 | 156,030,000 | 143,090,000 | 137,884,000 | 133,103,000 | 132,516,000 | 130,288,000 | 127,400,000 | 121,398,000 | 124,332,000 | 118,941,000 | 115,657,000 | 118,570,000 | 116,838,000 | 121,053,000 | 117,915,000 | 113,762,000 | 110,418,000 | 108,690,000 | 101,711,000 | 96,995,000 | 90,285,000 | 87,142,000 | 83,814,000 | 81,053,000 | 78,280,000 | 116,685,000 | 114,127,000 | 110,063,000 | 104,978,000 | 102,788,000 | 101,326,000 | 99,347,000 | 96,742,000 | 93,341,000 | 91,443,000 | 91,866,000 | 90,510,000 | 91,199,000 | 89,846,000 | 88,924,000 | 86,685,000 | 82,608,000 | 83,677,000 | 91,363,000 | 90,248,000 | 88,777,000 | 88,138,000 | 86,550,000 | 84,706,000 | 84,002,000 | 81,077,000 | 79,651,000 | 75,645,000 | 69,883,000 | 69,156,000 | 69,805,000 | 69,118,000 | 62,892,000 | 63,672,000 | 57,651,000 | 56,118,000 | 58,696,000 | 53,578,000 | 46,945,000 | 46,632,000 | 46,392,000 | 46,232,000 | 42,410,000 | 30,813,000 | 30,235,000 | 29,959,000 | 29,167,000 | 28,588,000 | 28,102,000 | 28,581,000 | 28,293,000 | 27,530,000 | 26,867,000 | 27,092,000 | 25,487,000 | 25,283,000 | 24,613,000 | 23,911,000 | 23,911,000 | 23,589,000 | 23,898,000 | 23,893,000 | 23,621,000 | 22,804,000 | 21,627,000 | 21,056,000 |
debt obligations | 2,239,451,000 | 1,735,570,000 | 1,788,024,000 | 1,827,021,000 | 1,836,888,000 | 1,847,278,000 | 1,851,650,000 | 1,731,807,000 | 1,759,126,000 | 1,790,264,000 | 1,814,208,000 | 1,911,159,000 | 1,724,130,000 | 1,693,753,000 | 1,462,730,000 | 1,520,240,000 | 1,626,206,000 | 1,251,006,000 | 1,258,984,000 | 1,285,557,000 | 1,297,836,000 | 1,337,349,000 | 1,392,113,000 | 1,232,847,000 | 1,179,657,000 | 1,085,405,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maintenance reserves | 102,897,000 | 99,529,000 | 85,370,000 | 73,872,000 | 69,544,000 | 59,453,000 | 58,022,000 | 56,811,000 | 67,762,000 | 65,976,000 | 61,482,000 | 73,397,000 | 88,782,000 | 82,484,000 | 96,210,000 | 100,179,000 | 112,407,000 | 106,870,000 | 99,502,000 | 113,409,000 | 93,979,000 | 94,522,000 | 88,986,000 | 88,114,000 | 85,278,000 | 75,889,000 | 69,600,000 | 68,512,000 | 66,751,000 | 71,602,000 | 61,160,000 | 69,273,000 | 65,554,000 | 71,054,000 | 69,789,000 | 67,770,000 | 69,672,000 | 66,474,000 | 73,298,000 | 75,103,000 | 79,751,000 | 77,335,000 | 76,579,000 | 70,493,000 | 66,992,000 | 63,313,000 | 63,097,000 | 61,762,000 | 57,636,000 | 54,509,000 | 53,341,000 | 54,489,000 | 51,736,000 | 50,442,000 | 49,099,000 | 51,721,000 | 51,105,000 | 46,752,000 | 52,001,000 | 58,316,000 | 51,285,000 | 49,158,000 | 50,246,000 | 52,811,000 | 52,305,000 | 49,481,000 | 44,390,000 | 40,315,000 | 39,870,000 | 71,061,000 | 76,122,000 | 73,955,000 | 69,980,000 | 63,156,000 | 61,301,000 | 58,284,000 | 57,835,000 | 56,871,000 | 57,774,000 | 54,154,000 | 46,765,000 | 46,408,000 | 42,963,000 | 39,047,000 | 35,813,000 | 34,211,000 | 34,846,000 | 34,908,000 | 32,457,000 | 31,761,000 | 32,130,000 | 29,454,000 |
security deposits | 25,703,000 | 26,525,000 | 23,462,000 | 22,528,000 | 21,639,000 | 20,490,000 | 19,909,000 | 18,037,000 | 18,321,000 | 19,349,000 | 22,915,000 | 20,574,000 | 19,658,000 | 19,522,000 | 21,209,000 | 22,841,000 | 24,303,000 | 20,569,000 | 22,165,000 | 21,994,000 | 22,212,000 | 28,047,000 | 28,591,000 | 27,143,000 | 26,340,000 | 25,302,000 | 24,706,000 | 23,074,000 | 21,256,000 | 21,417,000 | 24,530,000 | 24,905,000 | 25,074,000 | 25,010,000 | 25,973,000 | 19,359,000 | 20,771,000 | 20,869,000 | 19,899,000 | 18,197,000 | 16,318,000 | 15,158,000 | 12,535,000 | 10,974,000 | 9,805,000 | 6,956,000 | 7,093,000 | 6,572,000 | 6,523,000 | 6,278,000 | 5,946,000 | 5,868,000 | 5,817,000 | 5,726,000 | 5,352,000 | 5,914,000 | 5,288,000 | 5,481,000 | 5,145,000 | 5,992,000 | 5,510,000 | 5,179,000 | 5,332,000 | 6,407,000 | 6,148,000 | 5,890,000 | 5,295,000 | 5,149,000 | 5,468,000 | 4,848,000 | 4,271,000 | 3,469,000 | 4,140,000 | 3,964,000 | 4,380,000 | 3,685,000 | 2,154,000 | 2,088,000 | 2,330,000 | 2,246,000 | 2,221,000 | 2,314,000 | 2,424,000 | 2,375,000 | 2,319,000 | 3,501,000 | 3,805,000 | 5,232,000 | 4,177,000 | 4,630,000 | 4,590,000 | 4,468,000 |
unearned revenue | 36,379,000 | 41,687,000 | 37,521,000 | 33,626,000 | 28,184,000 | 17,863,000 | 13,331,000 | 11,404,000 | 10,128,000 | 10,458,000 | 12,590,000 | 11,034,000 | 11,988,000 | 11,637,000 | 6,939,000 | 8,489,000 | 10,301,000 | 6,121,000 | 5,949,000 | 5,139,000 | 5,057,000 | 5,460,000 | 7,264,000 | 8,581,000 | 9,268,000 | 8,102,000 | 5,823,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 2,707,812,000 | 2,162,689,000 | 2,120,440,000 | 2,136,858,000 | 2,131,435,000 | 2,120,640,000 | 2,102,693,000 | 1,971,642,000 | 2,009,093,000 | 2,037,237,000 | 2,080,260,000 | 2,166,523,000 | 1,987,519,000 | 1,951,211,000 | 1,735,227,000 | 1,802,023,000 | 1,923,989,000 | 1,540,632,000 | 1,535,325,000 | 1,560,774,000 | 1,548,489,000 | 1,598,602,000 | 1,644,975,000 | 1,468,636,000 | 1,418,396,000 | 1,295,050,000 | 1,170,823,000 | 1,157,142,000 | 1,097,753,000 | 1,121,867,000 | 1,094,854,000 | 1,096,247,000 | 1,067,444,000 | 1,098,245,000 | 1,065,257,000 | 1,064,299,000 | 1,040,503,000 | 1,044,765,000 | 969,621,000 | 960,435,000 | 975,060,000 | 986,624,000 | 932,940,000 | 932,887,000 | 946,208,000 | 879,162,000 | 868,103,000 | 873,290,000 | 888,055,000 | 896,544,000 | 863,280,000 | 959,548,000 | 916,015,000 | 898,992,000 | 864,468,000 | 874,231,000 | 869,714,000 | 876,909,000 | 875,678,000 | 872,850,000 | 801,266,000 | 791,102,000 | 753,705,000 | 734,210,000 | 725,730,000 | 693,938,000 | 652,370,000 | 605,238,000 | 580,874,000 | 590,783,000 | 551,587,000 | 536,721,000 | 505,550,000 | 534,204,000 | 495,226,000 | 451,609,000 | 460,777,000 | 468,990,000 | 456,217,000 | 449,261,000 | 440,883,000 | 449,960,000 | 434,581,000 | 438,653,000 | 440,084,000 | 438,465,000 | 443,353,000 | 449,597,000 | 428,400,000 | 430,872,000 | 433,704,000 | 420,845,000 |
redeemable preferred stock | 63,331,000 | 49,976,000 | 49,952,000 | 49,931,000 | 49,910,000 | 49,889,000 | 49,868,000 | 49,847,000 | 49,826,000 | 49,805,000 | 49,785,000 | 49,764,000 | 49,743,000 | 49,722,000 | 49,701,000 | 49,680,000 | 49,659,000 | 49,638,000 | 49,617,000 | 49,596,000 | 49,575,000 | 49,554,000 | 49,533,000 | 49,512,000 | 49,491,000 | 49,471,000 | 49,485,000 | 19,777,000 | 19,767,000 | 19,760,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 76,000 | 69,000 | 69,000 | 68,000 | 66,000 | 66,000 | 66,000 | 63,000 | 65,000 | 65,000 | 66,000 | 67,000 | 66,000 | 66,000 | 66,000 | 66,000 | 63,000 | 64,000 | 64,000 | 64,000 | 62,000 | 62,000 | 62,000 | 64,000 | 61,000 | 64,000 | 64,000 | 64,000 | 65,000 | 64,000 | 66,000 | 67,000 | 74,000 | 75,000 | 83,000 | 82,000 | 83,000 | 83,000 | 82,000 | 84,000 | 84,000 | 84,000 | 85,000 | 89,000 | 87,000 | 87,000 | 93,000 | 93,000 | 92,000 | 91,000 | 92,000 | 90,000 | 88,000 | 92,000 | 94,000 | 94,000 | 92,000 | 92,000 | 92,000 | 92,000 | 91,000 | 91,000 | 88,000 | 87,000 | ||||||||||||||||||||||||||||
paid-in capital in excess of par | 67,379,000 | 33,657,000 | 25,709,000 | 21,740,000 | 23,500,000 | 20,386,000 | 17,810,000 | 14,562,000 | 18,353,000 | 15,401,000 | 15,653,000 | 16,196,000 | 16,580,000 | 13,696,000 | 10,524,000 | 7,203,000 | 6,527,000 | 4,557,000 | 2,373,000 | 563,000 | 1,474,000 | 2,319,000 | 1,624,000 | 708,000 | 2,324,000 | 2,512,000 | 5,940,000 | 7,933,000 | 24,925,000 | 28,720,000 | 40,880,000 | 41,338,000 | 42,140,000 | 42,076,000 | 42,284,000 | 44,566,000 | 45,441,000 | 44,741,000 | 44,950,000 | 49,166,000 | 48,177,000 | 47,785,000 | 58,245,000 | 57,959,000 | 56,071,000 | 56,842,000 | 56,781,000 | 56,611,000 | 55,683,000 | 60,108,000 | 61,699,000 | 61,861,000 | 61,237,000 | 60,671,000 | 60,298,000 | 59,535,000 | 58,362,000 | 57,939,000 | 57,752,000 | 56,745,000 | 56,341,000 | 55,712,000 | 55,139,000 | 54,969,000 | 54,242,000 | 53,820,000 | 64,781,000 | 64,599,000 | 63,829,000 | 63,618,000 | 63,398,000 | 63,044,000 | 62,787,000 | 62,631,000 | 62,315,000 | 62,245,000 | 61,915,000 | 61,710,000 | 61,686,000 | 61,664,000 | 61,664,000 | 61,646,000 | 61,572,000 | 61,555,000 | 61,555,000 | 61,532,000 | 61,442,000 | 61,236,000 | ||||
retained earnings | 583,094,000 | 417,738,000 | 387,743,000 | 373,965,000 | 360,981,000 | 357,493,000 | 343,990,000 | 338,441,000 | 333,365,000 | 355,388,000 | 354,486,000 | 352,442,000 | 353,216,000 | 355,370,000 | 359,104,000 | 356,960,000 | 352,420,000 | 348,965,000 | 344,809,000 | 321,577,000 | 306,912,000 | 286,623,000 | 269,664,000 | 262,548,000 | 255,020,000 | 256,301,000 | 214,438,000 | 209,497,000 | 203,841,000 | 194,729,000 | 192,311,000 | 188,326,000 | 185,826,000 | 182,058,000 | 179,085,000 | 176,508,000 | 177,000,000 | 174,702,000 | 174,980,000 | 174,000,000 | 171,786,000 | 167,455,000 | 161,984,000 | 164,213,000 | 154,521,000 | 152,911,000 | 153,682,000 | 161,658,000 | 159,211,000 | 156,704,000 | 153,838,000 | 152,305,000 | 149,605,000 | 145,324,000 | 142,096,000 | 139,795,000 | 138,670,000 | 136,402,000 | 136,157,000 | 127,640,000 | 123,403,000 | 117,163,000 | 113,597,000 | 103,653,000 | 98,013,000 | 93,690,000 | 89,358,000 | 86,389,000 | 82,777,000 | 62,233,000 | 59,223,000 | 58,319,000 | 58,053,000 | 57,924,000 | 55,771,000 | 54,911,000 | 53,347,000 | 52,781,000 | 51,316,000 | 50,808,000 | 49,893,000 | 48,924,000 | 47,486,000 | 46,741,000 | 46,214,000 | 45,372,000 | 43,352,000 | 43,319,000 | 42,742,000 | 41,776,000 | 41,315,000 | 39,516,000 |
accumulated other comprehensive income, net of income tax expense of (99) and 1,981 at september 30, 2025 and december 31, 2024, respectively | -345,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 650,204,000 | 461,797,000 | 431,928,000 | 417,167,000 | 405,989,000 | 404,688,000 | 389,407,000 | 374,894,000 | 371,007,000 | 375,885,000 | 370,843,000 | 368,689,000 | 372,412,000 | 364,015,000 | 364,295,000 | 357,868,000 | 353,007,000 | 350,338,000 | 345,493,000 | 320,413,000 | 307,438,000 | 286,787,000 | 270,688,000 | 265,287,000 | 256,618,000 | 258,910,000 | 215,591,000 | 209,435,000 | 205,469,000 | 196,260,000 | 196,474,000 | 196,150,000 | 210,016,000 | 210,332,000 | 219,848,000 | 217,928,000 | 219,223,000 | 216,861,000 | 217,435,000 | 218,817,000 | 217,557,000 | 212,605,000 | 206,481,000 | 212,688,000 | 201,793,000 | 199,553,000 | 242,570,000 | 243,471,000 | 238,492,000 | 236,661,000 | 232,030,000 | 231,094,000 | 228,740,000 | 226,970,000 | 220,975,000 | 220,962,000 | 222,071,000 | 220,793,000 | 217,103,000 | 211,884,000 | 200,131,000 | 192,207,000 | 196,600,000 | 186,370,000 | 174,865,000 | 174,652,000 | 172,986,000 | 173,627,000 | 167,014,000 | 147,081,000 | 155,285,000 | 156,038,000 | 154,316,000 | 121,473,000 | 119,260,000 | 119,407,000 | 118,186,000 | 116,468,000 | 114,428,000 | 110,770,000 | 110,062,000 | 107,985,000 | 106,430,000 | 106,243,000 | 105,530,000 | 103,563,000 | 103,588,000 | |||||
total liabilities, redeemable preferred stock and equity | 3,421,347,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 592,272 and 594,293 at march 31, 2024 and december 31, 2023, respectively | 2,130,327,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 19,890 and 19,374 at march 31, 2024 and december 31, 2023, respectively | 35,531,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable, net of allowances of 111 and 69 at march 31, 2024 and december 31, 2023, respectively | 97,859,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in sales-type leases, net of allowances of 8 and 9 at march 31, 2024 and december 31, 2023, respectively | 33,013,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 2,954 and 3,276 at march 31, 2024 and december 31, 2023, respectively | 10,333,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable preferred stock and shareholders’ equity | 2,674,462,000 | 2,602,320,000 | 2,603,956,000 | 2,587,334,000 | 2,575,217,000 | 2,541,968,000 | 2,396,383,000 | 2,429,926,000 | 2,462,927,000 | 2,500,888,000 | 2,584,976,000 | 2,364,948,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 600,026 and 543,183 at september 30, 2023 and december 31, 2022, respectively | 2,170,980,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 18,494 and 16,060 at september 30, 2023 and december 31, 2022, respectively | 37,164,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable, net of allowances of 71 and 0 at september 30, 2023 and december 31, 2022, respectively | 93,999,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in sales-type leases, net of allowances of 6 and 0 at september 30, 2023 and december 31, 2022, respectively | 5,514,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 5,236 and 7,587 at september 30, 2023 and december 31, 2022, respectively | 18,407,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 578,834 and 543,183 at june 30, 2023 and december 31, 2022, respectively | 2,161,650,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 17,619 and 16,060 at june 30, 2023 and december 31, 2022, respectively | 37,329,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable, net of allowances of 72 and 0 at june 30, 2023 and december 31, 2022, respectively | 95,047,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in sales-type leases, net of allowances of 6 and 0 at june 30, 2023 and december 31, 2022, respectively | 5,827,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 6,078 and 7,587 at june 30, 2023 and december 31, 2022, respectively | 21,394,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 559,588 and 543,183 at march 31, 2023 and december 31, 2022, respectively | 2,141,839,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 16,810 and 16,060 at march 31, 2023 and december 31, 2022, respectively | 36,174,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable, net of allowances of 73 and 0 at march 31, 2023 and december 31, 2022, respectively | 95,971,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in sales-type leases , net of allowances of 6 and 0 at march 31, 2023 and december 31, 2022, respectively | 6,133,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 6,093 and 7,587 at march 31, 2023 and december 31, 2022, respectively | 21,442,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 543,183 and 524,968 at december 31, 2022 and 2021, respectively | 2,111,935,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 16,060 and 13,484 at december 31, 2022 and 2021, respectively | 35,350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable | 81,439,000 | 82,487,000 | 83,295,000 | 114,253,000 | 115,456,000 | 196,146,000 | 195,645,000 | 197,552,000 | 158,708,000 | 159,627,000 | 170,362,000 | 115,853,000 | 38,145,000 | 41,319,000 | 5,000 | 542,000 | 542,000 | 587,000 | 643,000 | 693,000 | 747,000 | 1,081,000 | 829,000 | 943,000 | 12,000 | 20,000 | 66,000 | 92,000 | 161,000 | 229,000 | 298,000 | 4,717,000 | 436,000 | 2,733,000 | 6,505,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in sales-type leases | 6,440,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 7,587 and 1,469 at december 31, 2022 and 2021, respectively | 26,743,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 531,913 and 524,968 at september 30, 2022 and december 31, 2021, respectively | 2,078,775,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 15,250 and 13,484 at september 30, 2022 and december 31, 2021, respectively | 34,525,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in sales-type leases | 6,735,000 | 7,025,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 7,990 and 1,469 at september 30, 2022 and december 31, 2021, respectively | 27,541,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 518,249 and 524,968 at june 30, 2022 and december 31, 2021, respectively | 1,957,638,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 14,676 and 13,484 at june 30, 2022 and december 31, 2021, respectively | 32,737,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 6,328 and 1,469 at june 30, 2022 and december 31, 2021, respectively | 21,828,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 526,243 and 524,968 at march 31, 2022 and december 31, 2021, respectively | 1,951,448,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 14,064 and 13,484 at march 31, 2022 and december 31, 2021, respectively | 31,267,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 5,570 and 1,469 at march 31, 2022 and december 31, 2021, respectively | 19,224,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 524,968 and 454,123 at december 31, 2021 and 2020, respectively | 1,991,368,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 13,484 and 11,356 at december 31, 2021 and 2020, respectively | 31,327,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 1,469 and (1,428) at december 31, 2021 and 2020, respectively. | 5,031,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 505,605 and 454,123 at september 30, 2021 and december 31, 2020, respectively | 1,971,252,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 12,900 and 11,356 at september 30, 2021 and december 31, 2020, respectively | 30,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 201 and (1,485) at september 30, 2021 and december 31, 2020, respectively | 638,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 496,531 and 454,123 at june 30, 2021 and december 31, 2020, respectively | 1,889,908,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 12,282 and 11,356 at june 30, 2021 and december 31, 2020, respectively | 31,148,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax expense of 10 and (1,485) at june 30, 2021 and december 31, 2020, respectively | -16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 477,584 and 454,123 at march 31, 2021 and december 31, 2020, respectively | 1,887,884,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 11,629 and 11,356 at march 31, 2021 and december 31, 2020, respectively | 31,169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 788 and (1,428) at march 31, 2021 and december 31, 2020, respectively | 2,550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable preferred stock and shareholders' equity | 2,409,674,000 | 2,149,223,000 | 2,209,571,000 | 2,326,655,000 | 1,940,608,000 | 1,930,435,000 | 1,930,783,000 | 1,905,502,000 | 1,934,943,000 | 1,965,196,000 | 1,783,435,000 | 1,724,505,000 | 1,603,431,000 | 1,435,899,000 | 1,386,354,000 | 1,322,989,000 | 1,337,887,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 454,123 and 414,835 at december 31, 2020 and 2019, respectively | 1,886,613,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 11,356 and 8,666 at december 31, 2020 and 2019, respectively | 31,753,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 1,428 and 896 at december 31, 2020 and 2019, respectively. | -5,117,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 437,557 and 414,835 at september 30, 2020 and december 31, 2019, respectively | 1,616,513,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 10,716 and 8,666 at september 30, 2020 and december 31, 2019, respectively | 32,155,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 1,508 and 896 at september 30, 2020 and december 31, 2019, respectively | -5,399,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 429,563 and 414,835 at june 30, 2020 and december 31, 2019, respectively | 1,653,695,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 10,081 and 8,666 at june 30, 2020 and december 31, 2019, respectively | 32,260,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 1,781 and 896 at june 30, 2020 and december 31, 2019, respectively | -6,361,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 426,507 and 414,835 at march 31, 2020 and december 31, 2019, respectively | 1,697,749,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 9,373 and 8,666 at march 31, 2020 and december 31, 2019, respectively | 32,283,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 1,679 and 896 at march 31, 2020 and december 31, 2019, respectively | -6,003,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 414,835 and 385,483 at december 31, 2019 and 2018, respectively | 1,650,918,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 8,666 and 6,945 at december 31, 2019 and 2018, respectively | 31,520,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of (896) and 81 at december 31, 2019 and 2018, respectively. | -3,248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 396,777 and 385,483 at september 30, 2019 and december 31, 2018, respectively | 1,624,937,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 8,379 and 6,945 at september 30, 2019 and december 31, 2018, respectively | 30,840,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of (460) and 81 at september 30, 2019 and december 31, 2018, respectively | -1,753,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 380,166 and 385,483 at june 30, 2019 and december 31, 2018, respectively | 1,603,179,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 7,751 and 6,945 at june 30, 2019 and december 31, 2018, respectively | 28,339,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivables | 30,599,000 | 30,854,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of (307) and 81 at june 30, 2019 and december 31, 2018, respectively | -1,228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 389,320 and 385,483 at march 31, 2019 and december 31, 2018, respectively | 1,605,120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 7,437 and 6,945 at march 31, 2019 and december 31, 2018, respectively | 27,758,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 23 and 83 at march 31, 2019 and december 31, 2018, respectively | -99,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 385,483 and 368,683 at december 31, 2018 and 2017, respectively | 1,673,135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 6,945 and 7,374 at december 31, 2018 and 2017, respectively | 27,679,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 81 and 83 at december 31, 2018 and 2017, respectively. | 102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 392,444 and 368,683 at september 30, 2018 and december 31, 2017, respectively | 1,590,482,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 1,823 and 949 at september 30, 2018 and december 31, 2017, respectively | 24,777,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 8,770 and 7,374 at september 30, 2018 and december 31, 2017, respectively | 26,245,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 273 and 83 at september 30, 2018 and december 31, 2017, respectively | 962,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 388,050 and 368,683 at june 30, 2018 and december 31, 2017, respectively | 1,542,329,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 1,373 and 949 at june 30, 2018 and december 31, 2017, respectively | 20,238,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 8,275 and 7,374 at june 30, 2018 and december 31, 2017, respectively | 25,967,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 343 and 83 at june 30, 2018 and december 31, 2017, respectively. | 1,201,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 380,108 and 368,683 at march 31, 2018 and december 31, 2017, respectively | 1,466,144,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 1,046 and 949 at march 31, 2018 and december 31, 2017, respectively | 24,630,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 7,812 and 7,374 at march 31, 2018 and december 31, 2017, respectively | 25,927,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 441 and 83 at march 31, 2018 and december 31, 2017, respectively. | 1,537,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets at march 31, 2018 and december 31, 2017, respectively, include the following assets of variable interest entities (vies) that can only be used to settle the liabilities of the vies: cash, 595 and 130; restricted cash 44,511 and 40,272; equipment, 653,809 and 657,333; and other, 1,230 and 20,090, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities at march 31, 2018 and december 31, 2017, respectively, include the following liabilities of vies for which the vies' creditors do not have recourse to willis lease finance corporation: debt obligations, 568,618 and 577,056, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 368,683 and 351,553 at december 31, 2017 and 2016, respectively | 1,342,571,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 949 and 787 at december 31, 2017 and 2016, respectively | 18,848,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 7,374 and 5,858 at december 31, 2017 and 2016, respectively | 26,074,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeembable preferred stock and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax benefit of (83) and 551 at december 31, 2017 and december 31, 2016, respectively. | 226,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 364,174 and 351,553 at september 30, 2017 and december 31, 2016, respectively | 1,199,883,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 1,069 and 787 at september 30, 2017 and december 31, 2016, respectively | 16,422,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 6,965 and 5,858 at september 30, 2017 and december 31, 2016, respectively | 16,187,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable | 932,132,000 | 921,782,000 | 872,201,000 | 900,255,000 | 885,643,000 | 876,706,000 | 850,031,000 | 878,684,000 | 852,156,000 | 860,979,000 | 842,177,000 | 840,956,000 | 761,230,000 | 753,820,000 | 767,108,000 | 787,614,000 | 744,300,000 | 744,498,000 | 757,135,000 | 349,019,000 | 361,722,000 | 369,840,000 | 357,324,000 | 351,567,000 | 350,702,000 | 362,395,000 | 353,214,000 | 361,070,000 | 365,461,000 | 364,680,000 | 368,339,000 | 361,708,000 | 355,778,000 | 359,547,000 | 350,625,000 | 348,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned lease revenue | 6,813,000 | 5,195,000 | 5,243,000 | 5,033,000 | 4,834,000 | 4,351,000 | 5,090,000 | 5,115,000 | 5,018,000 | 3,381,000 | 4,342,000 | 3,046,000 | 3,824,000 | 4,042,000 | 3,549,000 | 3,740,000 | 4,130,000 | 5,634,000 | 4,593,000 | 4,102,000 | 3,903,000 | 4,036,000 | 3,743,000 | 4,870,000 | 2,893,000 | 3,816,000 | 3,174,000 | 2,918,000 | 3,025,000 | 3,377,000 | 3,387,000 | 3,135,000 | 3,400,000 | 4,697,000 | 5,980,000 | 4,575,000 | 4,131,000 | 3,815,000 | 5,293,000 | 5,056,000 | 6,032,000 | 4,956,000 | 3,961,000 | 4,415,000 | 5,256,000 | 4,879,000 | 4,793,000 | 4,506,000 | 3,845,000 | 5,257,000 | 5,381,000 | 5,340,000 | 5,605,000 | 5,927,000 | 7,111,000 | 5,276,000 | 5,377,000 | 5,942,000 | 6,253,000 | 6,456,000 | 5,586,000 | 4,823,000 | 4,774,000 | 4,292,000 | 5,442,000 | |||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 280 and 551 at september 30, 2017 and december 31, 2016, respectively. | -535,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets at september 30, 2017 and december 31, 2016 include the following assets of variable interest entities (vie) that can only be used to settle the liabilities of the vie: cash, 116 and 257; restricted cash 64,051 and 22,298; equipment, 658,419 and 309,815; and other, 14,771 and 4,139, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities at september 30, 2017 and december 31, 2016 include the following liabilities of vies for which the vie creditors do not have recourse to willis lease finance corporation: notes payable, 585,778 and 273,380, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 351,616 and 351,553 at june 30, 2017 and december 31, 2016, respectively | 1,160,545,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 1,058 and 787 at june 30, 2017 and december 31, 2016, respectively | 12,867,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 6,586 and 5,858 at june 30, 2017 and december 31, 2016, respectively | 16,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 439 and benefit 551 at june 30, 2017 and december 31, 2016, respectively. | -834,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets at june 30, 2017 and december 31, 2016 include the following assets of a variable interest entity (vie) that can only be used to settle the liabilities of the vie: cash, 72 and 257; restricted cash 43,244 and 22,298; equipment, 281,472 and 309,815; and other, 8,026 and 4,139, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities at june 30, 2017 and december 31, 2016 include the following liabilities of a vie for which the vie creditors do not have recourse to willis lease finance corporation: notes payable, 263,884 and 273,380, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 349,273 and 351,553 at march 31, 2017 and december 31, 2016, respectively | 1,094,673,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 1,350 and 787 at march 31, 2017 and december 31, 2016, respectively | 11,771,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 6,222 and 5,858 at march 31, 2017 and december 31, 2016, respectively | 16,638,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 401 and 275 at march 31, 2017 and december 31, 2016, respectively. | -761,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets at march 31, 2017 and december 31, 2016 include the following assets of a variable interest entity (vie) that can only be used to settle the liabilities of the vie: cash, 583 and 257; restricted cash 29,306 and 22,298; equipment, 302,620 and 309,815; and other, 4,087 and 4,139, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities at march 31, 2017 and december 31, 2016 include the following liabilities of a vie for which the vie creditors do not have recourse to willis lease finance corporation: notes payable, 268,695 and 273,380, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 351,553 and 316,366 at december 31, 2016 and 2015, respectively | 1,136,603,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 787 and 912 at december 31, 2016 and 2015, respectively | 16,484,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 5,858 and 11,102 at december 31, 2016 and 2015, respectively | 16,802,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 551 and 275 at december 31, 2016 and december 31, 2015, respectively. | -1,045,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
certain amounts include adjustments to prior periods see "note 1. summary of significant accounting policies (c) correction of immaterial errors - consolidated financial statements" for further disclosure. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets at december 31, 2016 and december 31, 2015 include the following assets of a variable interest entity (vie) that can only be used to settle the liabilities of the vie: cash, 257 and 750 ; restricted cash 22,298 and 33,026, equipment, 309,815 and 328,118; and other, 4,139 and 6,329 respectively." | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities at december 31, 2016 and december 31, 2015 include the following liabilities of a vie for which the vie creditors do not have recourse to willis lease finance corporation: notes payable, 273,380 and 293,331, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 350,595 and 316,366 at september 30, 2016 and december 31, 2015, respectively | 1,118,202,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 761 and 912 at september 30, 2016 and december 31, 2015, respectively | 12,128,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 5,512 and 11,102 at september 30, 2016 and december 31, 2015, respectively | 16,545,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 974 and 275 at september 30, 2016 and december 31, 2015, respectively. | -1,843,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 1,291,328,000 | 1,292,397,000 | 1,277,460,000 | 1,308,577,000 | 1,285,105,000 | 1,282,227,000 | 1,259,726,000 | 1,261,626,000 | 1,187,056,000 | 1,179,252,000 | 1,192,617,000 | 1,199,229,000 | 1,139,421,000 | 1,145,575,000 | 1,148,001,000 | 1,078,715,000 | 1,110,673,000 | 1,116,761,000 | 1,126,547,000 | 1,133,205,000 | 1,095,310,000 | 1,190,642,000 | 1,144,755,000 | 1,125,962,000 | 1,085,443,000 | 1,095,193,000 | 1,091,785,000 | 1,097,702,000 | 1,092,781,000 | 1,084,734,000 | 1,001,397,000 | 983,309,000 | 950,305,000 | 920,580,000 | 900,595,000 | 868,590,000 | 825,356,000 | 778,865,000 | 747,888,000 | 737,864,000 | 706,872,000 | 692,759,000 | 659,866,000 | 655,677,000 | 614,486,000 | 571,016,000 | 578,963,000 | 585,458,000 | 563,689,000 | 551,653,000 | 560,022,000 | 542,566,000 | 545,083,000 | 546,327,000 | 543,995,000 | 546,916,000 | 553,185,000 | |||||||||||||||||||||||||||||||||||
total assets at september 30, 2016 and december 31, 2015 include the following assets of a variable interest entity (vie) that can only be used to settle the liabilities of the vie: cash, 28,427 and 33,776; equipment, 316,206 and 328,118; and other, 3,901 and 6,329 respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities at september 30, 2016 and december 31, 2015 include the following liabilities of a vie for which the vie creditors do not have recourse to willis lease finance corporation: notes payable, 278,426 and 293,331, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 334,390 and 316,366 at june 30, 2016 and december 31, 2015, respectively | 1,081,481,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 938 and 912 at june 30, 2016 and december 31, 2015, respectively | 14,270,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 5,170 and 11,102 at june 30, 2016 and december 31, 2015, respectively | 16,714,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets | 816,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 93 and 275 at june 30, 2016 and december 31, 2015, respectively. | -176,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
certain amounts include adjustments to prior periods see "note 1. summary of significant accounting policies (c) correction of errors - consolidated financial statements" for further disclosure. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets at june 30, 2016 and december 31, 2015 include the following assets of a variable interest entity (vie) that can only be used to settle the liabilities of the vie: cash, 39,012 and 33,776; equipment, 322,073 and 328,118; and other, 12,768 and 12,692, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities at june 30, 2016 and december 31, 2015 include the following liabilities of a vie for which the vie creditors do not have recourse to willis lease finance corporation: notes payable, 283,077 and 293,331, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 320,609 and 316,532 at march 31, 2016 and december 31, 2015, respectively | 1,101,604,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 1,121 and 912 at march 31, 2016 and december 31, 2015, respectively | 15,690,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 4,902 and 11,102 at march 31, 2016 and december 31, 2015, respectively | 17,001,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 427 and 275 at march 31, 2016 and december 31, 2015, respectively. | -809,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets at march 31, 2016 and december 31, 2015 include the following assets of a variable interest entity (vie) that can only be used to settle the liabilities of the vie: cash, 32,156 and 33,776; equipment, 330,182 and 335,327; and other, 12,457 and 11,490, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities at march 31, 2016 and december 31, 2015 include the following liabilities of a vie for which the vie creditors do not have recourse to willis lease finance corporation: notes payable, 294,337 and 300,467, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 316,532 and 281,087 at december 31, 2015 and 2014, respectively | 1,122,859,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 912 and 215 at december 31, 2015 and 2014, respectively | 14,072,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 11,102 and 9,420 at december 31, 2015 and 2014, respectively | 20,247,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 275 | -521,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets at december 31, 2015 and december 31, 2014 include the following assets of a variable interest entity (vie) that can only be used to settle the liabilities of the vie: cash, 33,776 and 50,053; equipment, 335,327 and 371,526; and other, 11,490 and 11,095, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities at december 31, 2015 and december 31, 2014 include the following liabilities of a vie for which the vie creditors do not have recourse to willis lease finance corporation: notes payable, 300,467 and 351,899, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 300,272 and 281,087 at september 30, 2015 and december 31, 2014, respectively | 1,097,815,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 397 and 215 at september 30, 2015 and december 31, 2014, respectively | 16,576,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 10,620 and 9,420 at september 30, 2015 and december 31, 2014, respectively | 20,475,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 104 at september 30, 2015 | -200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets at september 30, 2015 and december 31, 2014 include the following assets of a variable interest entity (vie) that can only be used to settle the liabilities of the vie: cash, 27,759 and 50,053; equipment, 341,069 and 371,526; and other, 21,052 and 11,271, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities at september 30, 2015 and december 31, 2014 include the following liabilities of a vie for which the vie creditors do not have recourse to willis lease finance corporation: notes payable, 305,182 and 351,899, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 294,842 and 281,087 at june 30, 2015 and december 31, 2014, respectively | 1,063,950,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 265 and 215 at june 30, 2015 and december 31, 2014, respectively | 13,692,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 10,150 and 9,420 at june 30, 2015 and december 31, 2014, respectively | 20,828,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 295,515 and 281,087 at march 31, 2015 and december 31, 2014, respectively | 1,050,922,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 282 and 215 at march 31, 2015 and december 31, 2014, respectively | 14,596,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 9,726 and 9,420 at march 31, 2015 and december 31, 2014, respectively | 21,311,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment purchase deposits | 6,817,000 | 1,869,000 | 1,969,000 | 1,369,000 | 1,369,000 | 1,369,000 | 1,369,000 | 1,369,000 | 1,369,000 | 1,369,000 | 1,369,000 | 1,369,000 | 3,376,000 | 3,376,000 | 1,969,000 | 2,769,000 | 2,683,000 | 2,082,000 | 2,082,000 | 2,082,000 | 5,146,000 | 5,625,000 | 6,647,000 | 13,530,000 | 13,221,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 281,087 and 257,806 at december 31, 2014 and 2013, respectively | 1,066,448,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 215 and 296 at december 31, 2014 and 2013, respectively | 8,912,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 9,420 and 8,666 at december 31, 2014 and 2013, respectively | 17,955,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | 31,915,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 174 at december 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 271,802 and 257,806 at september 30, 2014 and december 31, 2013, respectively | 1,006,316,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 278 and 296 at september 30, 2014 and december 31, 2013, respectively | 11,532,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 9,176 and 8,666 at september 30, 2014 and december 31, 2013, respectively | 18,152,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 38 and 174 at september 30, 2014 and december 31, 2013, respectively | 89,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 264,124 and 257,806 at june 30, 2014 and december 31, 2013, respectively | 1,016,507,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivables, net of allowances of 305 and 296 at june 30, 2014 and december 31, 2013, respectively | 9,837,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory | 13,981,000 | 3,257,000 | 3,280,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 8,937 and 8,666 at june 30, 2014 and december 31, 2013, respectively | 4,811,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 91 and 174 at june 30, 2014 and december 31, 2013, respectively | 167,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 267,347 and 257,806 at march 31, 2014 and december 31, 2013, respectively | 1,022,462,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 298 and 296 at march 31, 2014 and december 31, 2013, respectively | 13,650,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 8,786 and 8,666 at march 31, 2014 and december 31, 2013, respectively | 4,920,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 46 and 174 at march 31, 2014 and december 31, 2013, respectively | 246,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 257,806 and 242,529 at december 31, 2013 and 2012, respectively | 1,033,022,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 296 and 980 at december 31, 2013 and 2012, respectively | 13,286,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 8,666 and 7,087 at december 31, 2013 and 2012, respectively | 4,950,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities under derivative instruments | 301,000 | 781,000 | 1,218,000 | 1,690,000 | 2,115,000 | 11,067,000 | 12,139,000 | 12,341,000 | 14,958,000 | 13,722,000 | 11,685,000 | 14,274,000 | 20,495,000 | 16,385,000 | 11,973,000 | 11,584,000 | 17,473,000 | 16,023,000 | 19,152,000 | 20,810,000 | 8,078,000 | 7,029,000 | 15,174,000 | 7,709,000 | 2,783,000 | 947,000 | 96,000 | 154,000 | 498,000 | 1,441,000 | 696,000 | 1,479,000 | 2,584,000 | 2,131,000 | 1,903,000 | 1,948,000 | 1,990,000 | 2,101,000 | 2,906,000 | 3,547,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 174 and (261) at december 31, 2013 and 2012, respectively | 325,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 250,938 and 242,529 at september 30, 2013 and december 31, 2012, respectively | 1,015,588,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 427 and 980 at september 30, 2013 and december 31, 2012, respectively | 5,082,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 8,523 and 7,087 at september 30, 2013 and december 31, 2012, respectively | 4,994,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 251 and 651 at september 30, 2013 and december 31, 2012, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 263,776 and 242,529 at june 30, 2013 and december 31, 2012, respectively | 1,015,298,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 384 and 980 at june 30, 2013 and december 31, 2012, respectively | 8,774,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 8,135 and 7,087 at june 30, 2013 and december 31, 2012, respectively | 5,316,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 391 and 651 at june 30, 2013 and december 31, 2012, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 253,994 and 242,529 at march 31, 2013 and december 31, 2012, respectively | 1,019,295,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 928 and 980 at march 31, 2013 and december 31, 2012, respectively | 9,927,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 7,615 and 7,087 at march 31, 2013 and december 31, 2012, respectively | 5,492,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 514 and 651 at march 31, 2013 and december 31, 2012, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 242,529 and 228,708 at december 31, 2012 and 2011, respectively | 961,459,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 980 and 477 at december 31, 2012 and 2011, respectively | 12,916,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable, net of allowances of 654 and 840 at december 31, 2012 and 2011, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 7,087 and 4,957 at december 31, 2012 and 2011, respectively | 5,989,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 0 and 2,085 at december 31, 2012 and 2011, respectively | 696,988,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 651 and 5,249 at december 31, 2012 and 2011, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 239,195 and 228,708 at september 30, 2012 and december 31, 2011, respectively | 976,639,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 323 and 477 at september 30, 2012 and december 31, 2011, respectively | 8,877,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 6,552 and 4,957 at september 30, 2012 and december 31, 2011, respectively | 6,502,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 0 and 2,085 at september 30, 2012 and december 31, 2011, respectively | 690,041,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 872 and 5,249 at september 30, 2012 and december 31, 2011, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 241,330 and 228,708 at june 30, 2012 and december 31, 2011, respectively | 970,003,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 454 and 477 at june 30, 2012 and december 31, 2011, respectively | 8,555,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 6,014 and 4,957 at june 30, 2012 and december 31, 2011, respectively | 6,874,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 1,842 and 2,085 at june 30, 2012 and december 31, 2011, respectively | 685,975,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 4,824 and 5,249 at june 30, 2012 and december 31, 2011, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 229,347 and 228,708 at march 31, 2012 and december 31, 2011, respectively | 974,335,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 459 and 477 at march 31, 2012 and december 31, 2011, respectively | 7,079,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 5,485 and 4,957 at march 31, 2012 and december 31, 2011, respectively | 7,339,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 1,961 and 2,085 at march 31, 2012 and december 31, 2011, respectively | 704,992,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 5,195 and 5,249 at march 31, 2012 and december 31, 2011, respectively | -8,797,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 228,708 and 192,377 at december 31, 2011 and 2010, respectively | 981,505,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 477 and 423 at december 31, 2011 and 2010, respectively | 8,434,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 4,957 and 3,984 at december 31, 2011 and 2010, respectively | 6,901,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,085 and 2,617 at december 31, 2011 and 2010, respectively | 718,134,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 5,249 and 6,085 at december 31, 2011 and 2010, respectively | -8,891,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 221,488 and 192,377 at september 30, 2011 and december 31, 2010, respectively | 960,504,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 310 and 423 at september 30, 2011 and december 31, 2010, respectively | 6,844,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 4,626 and 3,984 at september 30, 2011 and december 31, 2010, respectively | 7,040,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,212 and 2,617 at september 30, 2011 and december 31, 2010, respectively | 684,084,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 6,160 and 6,087 at september 30, 2011 and december 31, 2010, respectively | -10,596,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 211,704 and 192,377 at june 30, 2011 and december 31, 2010, respectively | 1,013,045,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 329 and 423 at june 30, 2011 and december 31, 2010, respectively | 7,736,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 4,346 and 3,984 at june 30, 2011 and december 31, 2010, respectively | 7,190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,343 and 2,617 at june 30, 2011 and december 31, 2010, respectively | 713,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other debt | 69,745,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 5,716 and 6,087 at june 30, 2011 and december 31, 2010, respectively | -9,827,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 202,657 and 192,377 at march 31, 2011 and december 31, 2010, respectively | 998,940,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 389 and 423 at march 31, 2011 and december 31, 2010, respectively | 6,259,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 4,169 and 3,984 at march 31, 2011 and december 31, 2010, respectively | 6,955,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,478 and 2,617 at march 31, 2011 and december 31, 2010, respectively | 746,786,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 4,979 and 6,085 at march 31, 2011 and december 31, 2010, respectively | -8,551,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 192,377 and 160,702 at december 31, 2010 and 2009, respectively | 998,001,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 423 and 467 at december 31, 2010 and 2009, respectively | 8,872,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets under derivative instruments | 855,000 | 3,689,000 | 2,526,000 | 7,480,000 | 608,000 | 276,000 | 377,000 | 467,000 | 12,000 | 187,000 | 3,368,000 | 728,000 | 1,508,000 | 1,946,000 | 4,691,000 | 3,611,000 | 2,515,000 | 2,578,000 | 1,852,000 | 2,769,000 | 1,398,000 | 770,000 | 2,090,000 | 7,000 | 71,000 | 57,000 | 304,000 | 499,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 3,984 and 3,305 at december 31, 2010 and 2009, respectively | 6,971,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,617 and 3,211 at december 31, 2010 and 2009, respectively | 731,632,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 6,085 and 4,845 at december 31, 2010 and 2009, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 181,210 and 160,702 at september 30, 2010 and december 31, 2009, respectively | 940,638,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 539 and 467 at september 30, 2010 and december 31, 2009, respectively | 5,448,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable, net of allowances of 79 and 0 at september 30, 2010 and december 31, 2009, respectively | 937,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 3,802 and 3,305 at september 30, 2010 and december 31, 2009, respectively | 7,122,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,760 and 3,211 at september 30, 2010 and december 31, 2009, respectively | 705,337,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 8,621 and 4,845 at september 30, 2010 and december 31, 2009, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 170,867 and 160,702 at june 30, 2010 and december 31, 2009, respectively | 970,984,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 477 and 467 at june 30, 2010 and december 31, 2009, respectively | 6,739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 3,628 and 3,305 at june 30, 2010 and december 31, 2009, respectively | 7,257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,906 and 3,211 at june 30, 2010 and december 31, 2009, respectively | 716,754,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 7,394 and 4,845 at june 30, 2010 and december 31, 2009, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 162,574 and 160,702 at march 31, 2010 and december 31, 2009, respectively | 968,161,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 437 and 467 at march 31, 2010 and december 31, 2009, respectively | 5,225,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 3,481 and 3,305 at march 31, 2010 and december 31, 2009, respectively | 7,244,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 3,057 and 3,211 at march 31, 2010 and december 31, 2009, respectively | 715,448,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 5,743 and 4,845 at march 31, 2010 and december 31, 2009, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 160,702 and 138,607 at december 31, 2009 and 2008, respectively | 976,822,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 467 and 339 at december 31, 2009 and 2008, respectively | 5,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 3,305 and 2,651 at december 31, 2009 and 2008, respectively | 7,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 3,211 and 3,887 at december 31, 2009 and 2008, respectively | 726,235,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 4,845 and 8,571 at december 31, 2009 and 2008, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 151,902 and 138,607 at september 30, 2009 and december 31, 2008, respectively | 920,976,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 419 and 339 at september 30, 2009 and december 31, 2008, respectively | 8,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 3,139 and 2,651 at september 30, 2009 and december 31, 2008, respectively | 7,317,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 3,369 and 3,887 at september 30, 2009 and december 31, 2008, respectively | 713,569,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 6,526 and 8,569 at september 30, 2009 and december 31, 2008, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 147,529 and 138,607 at june 30, 2009 and december 31, 2008, respectively | 894,992,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 374 and 339 at june 30, 2009 and december 31, 2008, respectively | 9,535,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 2,976 and 2,651 at june 30, 2009 and december 31, 2008, respectively | 7,471,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 3,531 and 3,887 at june 30, 2009 and december 31, 2008, respectively | 711,445,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 4,182 and 8,569 at june 30, 2009 and december 31, 2008, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 147,326 and 138,607 at march 31, 2009 and december 31, 2008, respectively | 853,196,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 375 and 339 at march 31, 2009 and december 31, 2008, respectively | 9,593,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 2,814 and 2,651 at march 31, 2009 and december 31, 2008, respectively | 7,605,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 3,716 and 3,887 at march 31, 2009 and december 31, 2008, respectively | 647,804,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 7,843 and 8,569 at march 31, 2009 and december 31, 2008, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 138,607 and 135,517 at december 31, 2008 and 2007, respectively | 829,739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 339 and 62 at december 31, 2008 and 2007, respectively | 8,607,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 2,651 and 2,463 at december 31, 2008 and 2007, respectively | 7,751,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 3,887 and 1,594 at december 31, 2008 and 2007, respectively | 641,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 8,569 and 3,883 at december 31, 2008 and 2007, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 133,041 and 134,815 at september 30, 2008 and december 31, 2007, respectively | 766,379,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 97 and 62 at september 30, 2008 and december 31, 2007, respectively | 8,679,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 2,666 and 2,463 at september 30, 2008 and december 31, 2007, respectively | 7,895,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 4,061 and 1,594 at september 30, 2008 and december 31, 2007, respectively | 612,155,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax of 3,887 and 3,892 at september 30, 2008 and december 31, 2007, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 140,724 and 134,815 at june 30, 2008 and december 31, 2007, respectively | 786,791,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 77 and 62 at june 30, 2008 and december 31, 2007, respectively | 6,895,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 2,499 and 2,463 at june 30, 2008 and december 31, 2007, respectively | 7,424,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 4,240 and 1,594 at june 30, 2008 and december 31, 2007, respectively | 598,968,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax of 3,470 and 3,892 at june 30, 2008 and december 31, 2007, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 138,361 and 134,815 at march 31, 2008 and december 31, 2007, respectively | 765,969,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 72 and 62 at march 31, 2008 and december 31, 2007, respectively | 6,485,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 2,341 and 2,463 at march 31, 2008 and december 31, 2007, respectively | 6,785,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 4,404 and 1,594 at march 31, 2008 and december 31, 2007, respectively | 585,309,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, | 86,000 | 84,000 | 82,000 | 81,000 | 81,000 | 80,000 | 93,000 | 93,000 | 92,000 | 92,000 | 91,000 | 91,000 | 90,000 | 90,000 | 90,000 | 90,000 | 89,000 | 88,000 | 88,000 | 88,000 | 88,000 | 88,000 | 88,000 | 88,000 | 88,000 | 88,000 | 88,000 | 88,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax of 6,629 and 3,892 at march 31, 2008 and december 31, 2007, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 134,815 and 111,736 at december 31, 2007 and 2006, respectively | 742,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 62 and 86 at december 31, 2007 and 2006, respectively | 5,550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 2,463 and 2,013 at december 31, 2007 and 2006, respectively | 6,771,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable net of discount of 1,594 and 2,391 at december 31, 2007 and 2006, respectively | 567,108,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax of 3,883 and 558 at december 31, 2007 and december 31, 2006, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 130,254 and 110,410 at september 30, 2007 and december 31, 2006, respectively | 699,735,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 101 and 86 at september 30, 2007 and december 31, 2006, respectively | 5,862,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 2,346 and 2,013 at september 30, 2007 and december 31, 2006, respectively | 6,876,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,091 and 2,391 at september 30, 2007 and december 31, 2006, respectively | 536,452,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income tax benefit of 2,025 and 558 at september 30, 2007 and december 31, 2006, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 122,326 and 110,410 at june 30, 2007 and december 31, 2006, respectively | 643,748,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 67 and 86 at june 30, 2007 and december 31, 2006, respectively | 3,849,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 2,253 and 2,013 at june 30, 2007 and december 31, 2006, respectively | 7,048,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,189 and 2,391 at june 30, 2007 and december 31, 2006, respectively | 495,165,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 158 and (558) at june 30, 2007 and december 31, 2006, respectively | 273,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 117,003 and 110,410 at march 31, 2007 and december 31, 2006, respectively | 628,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 75 and 86 at march 31, 2007 and december 31, 2006, respectively | 4,352,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 2,135 and 2,013 at march 31, 2007 and december 31, 2006, respectively | 7,156,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,289 and 2,391 at march 31, 2007 and december 31, 2006, respectively | 473,310,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss , net of income tax benefit of 1,155 and 558 at march 31, 2007 and december 31, 2006, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 110,410 and 97,565 at december 31, 2006 and 2005, respectively | 609,892,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 86 and 462 at december 31, 2006 and 2005, respectively | 5,002,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 2,013 and 1,530 at december 31, 2006 and 2005, respectively | 7,272,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable net of discount of 2,391 and 2,814 at december 31, 2006 and 2005, respectively | 465,249,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax of 558 and 93 at december 31, 2006 and december 31, 2005, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 107,976 and 97,565 at september 30, 2006 and december 31, 2005, respectively | 590,712,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 376 and 462 at september 30, 2006 and december 31, 2005, respectively | 5,576,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 1,891 and 1,530 at september 30, 2006 and december 31, 2005, respectively | 7,390,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,495 and 2,909 at september 30, 2006 and december 31, 2005, respectively | 429,560,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax benefit of 327 and 93 at september 30, 2006 and december 31, 2005, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 107,924 and 97,565 at june 30, 2006 and december 31, 2005, respectively | 578,701,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 412 and 462 at june 30, 2006 and december 31, 2005, respectively | 4,383,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 1,768 and 1,530 at june 30, 2006 and december 31, 2005, respectively | 7,485,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,602 and 2,814 at june 30, 2006 and december 31, 2005, respectively | 418,282,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 642 and (93) at june 30, 2006 and december 31, 2005, respectively | 1,112,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 103,976 and 97,565 at march 31, 2006 and december 31, 2005, respectively | 543,344,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 483 and 462 at march 31, 2006 and december 31, 2005, respectively | 5,224,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 1,647 and 1,530 at march 31, 2006 and december 31, 2005, respectively | 7,555,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 2,711 and 2,814 at march 31, 2006 and december 31, 2005, respectively | 390,739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax expense of 246 and (93) at march 31, 2006 and december 31, 2005, respectively | 427,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 97,565 and 83,785 at december 31, 2005 and 2004, respectively | 540,657,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 462 and 400 at december 31, 2005 and 2004, respectively | 4,512,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 1,530 and 1,259 at december 31, 2005 and 2004, respectively | 7,662,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable net of discount of 2,909 and 0 at december 31, 2005 and 2004, respectively | 407,551,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of income tax of 93 and 0 at december 31, 2005 and december 31, 2004, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 96,111 and 83,881 at september 30, 2005 and december 31, 2004, respectively | 515,519,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 685 and 400 at september 30, 2005 and december 31, 2004, respectively | 3,658,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment | 1,480,000 | 1,480,000 | 1,480,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 1,412 and 1,259 at september 30, 2005, and december 31, 2004, respectively | 7,733,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount of 3,000 and 0 at september 30, 2005, and december 31, 2004, respectively | 388,547,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 91,028 and 83,881 at june 30, 2005 and december 31, 2004, respectively | 499,163,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 430 and 400 at june 30, 2005 and december 31, 2004, respectively | 3,473,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 1,447 and 1,259 at june 30, 2005 and december 31, 2004, respectively | 7,826,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of tax expense of 583 and 355 at june 30, 2005 and december 31, 2004, respectively | 1,361,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 38,849 and 46,324 at march 31, 2005 and december 31, 2004, respectively | 41,605,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 88,733 and 83,881 at march 31, 2005 and december 31, 2004, respectively | 509,799,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 415 and 400 at march 31, 2005 and december 31, 2004, respectively | 1,697,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 1,329 and 1,259 at march 31, 2005 and december 31, 2004, respectively | 7,936,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of tax expense of 897 and 355 at march 31, 2005 and december 31, 2004, respectively | 1,962,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 46,324 and 33,784 at december 31, 2004 and 2003, respectively | 51,864,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 83,881 and 67,873 at december 31, 2004 and 2003, respectively | 511,443,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct finance lease | 1,807,000 | 1,807,000 | 5,253,000 | 5,551,000 | 6,229,000 | 6,435,000 | 6,636,000 | 6,832,000 | 6,955,000 | 7,073,000 | 7,188,000 | 7,299,000 | 7,418,000 | 7,564,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 400 and 440 at december 31, 2004 and 2003, respectively | 1,630,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 1,259 and 1,193 at december 31, 2004 and 2003, respectively | 7,537,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive gain, net of tax expense of 355 and tax benefit of 584 at december 31, 2004 and 2003, respectively | 966,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 42,635 and 33,784 at september 30, 2004 and december 31, 2003, respectively | 49,931,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 79,422 and 67,873 at september 30, 2004 and december 31, 2003, respectively | 495,131,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 400 and 440 at september 30, 2004 and december 31, 2003, respectively | 2,193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment & furnishings, less accumulated depreciation of 1,253 and 1,193 at september 30, 2004 and december 31, 2003, respectively | 6,845,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive gain, net of tax expense of 22 and tax benefit of 584 at september 30, 2004 and december 31, 2003, respectively | 532,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 114,253,000 | 103,103,000 | 101,581,000 | 100,681,000 | 99,586,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 570,470,000 | 531,503,000 | 532,453,000 | 534,385,000 | 520,431,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 37,160 and 33,784 at june 30, 2004 and december 31, 2003, respectively | 46,355,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 76,094 and 67,873 at june 30, 2004 and december 31, 2003, respectively | 496,255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 400 and 440 at june 30, 2004 and december 31, 2003, respectively | 2,681,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive gain, net of tax expense of 457 and tax benefit of 584 at june 30, 2004 and december 31, 2003, respectively | 1,285,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 33,609 and 33,784 at march 31, 2004 and december 31, 2003, respectively | 36,860,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 73,010 and 67,873 at march 31, 2004 and december 31, 2003, respectively | 497,078,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 465 and 440 at march 31, 2004 and december 31, 2003, respectively | 4,149,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax of 776 and 584 at march 31, 2004 and december 31, 2003, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 33,784 and 24,486 at december 31, 2003 and 2002, respectively | 42,986,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 67,873 and 54,687 at december 31, 2003 and 2002, respectively | 499,454,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 440 and 299 at december 31, 2003 and 2002, respectively | 2,095,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax of 584 and 960 at december 31, 2003 and 2002, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 29,316 and 24,486 at september 30, 2003 and december 31, 2002, respectively | 38,965,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 64,041 and 54,687 at september 30, 2003 and december 31, 2002, respectively | 485,182,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 397 and 299 at september 30, 2003 and december 31, 2002, respectively | 2,923,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax of 822 and 960 at september 30, 2003 and december 31, 2002, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 27,359 and 24,486 at june 30, 2003 and december 31, 2002, respectively | 32,204,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 59,954 and 54,687 at june 30, 2003 and december 31, 2002, respectively | 495,283,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 346 and 299 at june 30, 2003 and december 31, 2002, respectively | 2,764,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax of 1,184 and 960 at june 30, 2003 and december 31, 2002, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 26,297 and 24,486 at march 31, 2003 and december 31, 2002, respectively | 35,966,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 56,818 and 54,687 at march 31, 2003 and december 31, 2002, respectively | 483,684,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 294 and 299 at march 31, 2003 and december 31, 2002, respectively | 3,075,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory held for sale | 6,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax of 1,028 and 960 at march 31, 2003 and december 31, 2002, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 24,486 and 20,351 at december 31, 2002 and 2001, respectively | 27,289,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 54,687 and 40,097 at december 31, 2002 and 2001, respectively | 496,398,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 299 and 175 at december 31, 2002 and 2001, respectively | 3,380,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net assets of discontinued operations | 1,130,000 | 1,210,000 | 1,227,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax of 960 and 1,091 as of december 31, 2002 and 2001, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 22,339 and 20,351 at september 30, 2002 and december 31, 2001, respectively | 30,038,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 54,073 and 40,097 at september 30, 2002 and december 31, 2001, respectively | 496,495,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 303 and 175 at september 30, 2002 and december 31, 2001, respectively | 2,701,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax of 885 and 1,091 as of september 30, 2002 and december 31, 2001, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 25,929 and 20,351 at june 30, 2002 and december 31, 2001, respectively | 40,318,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 49,302 and 40,097 at june 30, 2002 and december 31, 2001, respectively | 493,854,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 284 and 175 at june 30, 2002 and december 31, 2001, respectively | 3,219,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax of 871 and 1,091 as of june 30, 2002 and december 31, 2001, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 20,743 and 20,351 at march 31, 2002 and december 31, 2001, respectively | 33,166,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 44,893 and 40,097 at march 31, 2002 and december 31, 2001, respectively | 480,338,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 225 and 175 at march 31, 2002 and december 31, 2001, respectively | 3,241,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax of 820 and 1,091 as of march 31, 2002 and december 31, 2001, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 20,351 and 16,666 at december 31, 2001 and 2000, respectively | 24,817,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 40,097 and 27,296 at december 31, 2001 and 2000, respectively | 488,042,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable, net of allowances of 175 and 0 at december 31, 2001 and 2000, respectively | 2,488,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
residual share payable | 32,000 | 2,820,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax of 1,091 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 18,799 and 16,666 at september 30, 2001 and december 31, 2000, respectively | 31,584,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 36,432, and 27,296 at september 30, 2001 and december 31, 2000, respectively | 482,016,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease related receivable | 2,969,000 | 2,914,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income, net of tax of 1,383 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents including restricted cash of 25,359 and 16,666 at june 30, 2001 and december 31, 2000, respectively | 34,212,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment held for operating lease, less accumulated depreciation of 33,120 and 27,296 at june 30, 2001 and december 31, 2000, respectively | 465,720,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
swap liabilities | 2,056,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income, net of 802 tax |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 20,869,000 | 14,618,000 | 13,816,000 | 4,394,000 | 14,343,000 | 1,742,000 | 2,884,000 | 58,000 | -1,332,000 | -2,894,000 | 2,984,000 | 5,372,000 | 4,286,000 | 4,996,000 | 24,073,000 | 16,975,000 | 20,878,000 | 18,114,000 | 9,674,000 | 8,361,000 | 7,082,000 | 42,709,000 | 5,291,000 | 5,991,000 | 8,167,000 | 2,707,000 | 3,985,000 | 3,609,000 | 3,768,000 | 2,973,000 | 2,577,000 | -492,000 | 2,298,000 | -278,000 | 980,000 | 2,214,000 | 4,331,000 | 6,553,000 | -2,229,000 | 9,692,000 | 1,610,000 | 2,211,000 | -7,194,000 | 3,229,000 | 3,289,000 | 3,648,000 | 2,315,000 | 3,482,000 | 5,063,000 | 4,010,000 | 3,083,000 | 1,907,000 | 3,050,000 | 1,027,000 | 9,299,000 | 5,019,000 | 7,022,000 | 4,348,000 | 10,726,000 | 6,422,000 | 5,105,000 | 5,114,000 | 3,751,000 | 4,394,000 | 4,405,000 | 4,052,000 | 1,686,000 | 1,048,000 | 468,000 | 2,153,000 | -106,000 | 1,564,000 | 566,000 | 1,465,000 | 508,000 | 915,000 | 969,000 | 1,438,000 | 745,000 | 1,152,000 | 842,000 | 2,020,000 | 33,000 | 577,000 | 966,000 | 461,000 | 1,799,000 | |||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 22,486,000 | 23,088,000 | 22,494,000 | 22,549,000 | 22,780,000 | 22,059,000 | 21,612,000 | 21,809,000 | 21,749,000 | 21,274,000 | 23,340,000 | 24,141,000 | 23,365,000 | 24,022,000 | 23,764,000 | 23,390,000 | 23,199,000 | 22,736,000 | 20,043,000 | 20,258,000 | 21,214,000 | 19,861,000 | 18,384,000 | 17,355,000 | 17,237,000 | 16,142,000 | 16,016,000 | 16,628,000 | 17,045,000 | 16,628,000 | 15,963,000 | 16,644,000 | 17,124,000 | 17,089,000 | 17,668,000 | 17,705,000 | 17,282,000 | 16,714,000 | 15,735,000 | 15,710,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of leased equipment | -773,000 | 583,000 | -920,000 | -498,000 | -2,298,000 | -3,535,000 | -2,024,000 | 0 | 700,000 | -2,067,000 | -765,000 | -4,589,000 | -5,120,000 | -9,570,000 | -4,802,000 | -1,256,000 | -246,000 | -640,000 | -245,000 | -175,000 | -3,526,000 | -983,000 | -52,000 | -180,000 | -261,000 | -2,989,000 | -654,000 | -3,804,000 | -3,234,000 | -662,000 | -2,040,000 | -2,608,000 | 121,000 | -3,637,000 | -2,534,000 | -5,060,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 3,813,000 | 3,871,000 | 3,862,000 | 2,937,000 | 2,735,000 | 3,146,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of equipment | 261,000 | 719,000 | 0 | 654,000 | 78,000 | 21,117,000 | 3,602,000 | 0 | 2,246,000 | 1,867,000 | 6,169,000 | 5,245,000 | 6,997,000 | 2,129,000 | 6,899,000 | 6,954,000 | 3,262,000 | 1,105,000 | 5,858,000 | 1,215,000 | 2,687,000 | 6,958,000 | 2,276,000 | 13,009,000 | 3,590,000 | 1,995,000 | 1,893,000 | 2,036,000 | 601,000 | 5,498,000 | 3,058,000 | 24,000 | 2,674,000 | 450,000 | 2,183,000 | 295,000 | 193,000 | 4,283,000 | 3,118,000 | 2,474,000 | 0 | 282,000 | 1,035,000 | 215,000 | 3,112,000 | 2,093,000 | 175,000 | 753,000 | 3,469,000 | 862,000 | 1,680,000 | 0 | 0 | 0 | 627,000 | 0 | ||||||||||||||||||||||||||||||||||
income from joint ventures | -1,983,000 | -30,000 | -1,457,000 | -948,000 | -207,000 | -3,791,000 | -2,165,000 | -1,676,000 | -946,000 | -2,231,000 | -506,000 | -316,000 | -747,000 | -1,103,000 | -3,040,000 | -1,161,000 | -1,854,000 | -939,000 | -631,000 | -56,000 | -187,000 | -48,000 | -558,000 | -215,000 | -354,000 | -510,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of deferred costs and note discounts | 2,309,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received on sales-type leases | 617,000 | 313,000 | 307,000 | 301,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivative instruments | 0 | 64,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 0 | 0 | 0 | 4,688,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of contract asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of financial assets | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowances and provisions | 352,000 | 8,000 | 123,000 | 173,000 | 217,000 | 220,000 | 95,000 | 305,000 | -104,000 | -85,000 | 251,000 | -226,000 | -275,000 | -37,000 | 149,000 | 168,000 | -620,000 | -367,000 | 441,000 | 274,000 | 481,000 | 450,000 | 330,000 | 242,000 | -120,000 | 10,000 | -291,000 | 563,000 | 26,000 | -178,000 | -628,000 | 209,000 | 516,000 | 131,000 | -17,000 | 67,000 | -63,000 | -27,000 | 7,000 | 2,000 | -18,000 | 167,000 | -19,000 | -60,000 | -34,000 | 112,000 | 219,000 | 316,000 | -1,000 | 36,000 | 243,000 | 20,000 | 5,000 | 10,000 | 30,000 | 15,000 | 255,000 | 15,000 | 15,000 | 25,000 | 43,000 | -30,000 | 118,000 | 10,000 | 72,000 | 19,000 | 59,000 | 50,000 | ||||||||||||||||||||||
loss on disposal of property, equipment and furnishings | 4,000 | 0 | 0 | 40,000 | 6,000 | 0 | 72,000 | -36,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance proceeds | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 8,573,000 | 6,048,000 | 4,795,000 | 2,081,000 | 2,632,000 | 1,225,000 | 5,243,000 | -7,035,000 | 3,775,000 | 3,095,000 | -2,193,000 | -484,000 | -4,295,000 | 2,867,000 | 4,252,000 | 4,129,000 | 1,840,000 | 2,698,000 | 3,139,000 | 3,920,000 | 2,300,000 | -39,760,000 | 2,961,000 | 4,225,000 | 6,181,000 | 1,768,000 | 2,342,000 | 2,233,000 | 2,757,000 | 3,572,000 | 2,003,000 | -424,000 | 1,357,000 | -653,000 | 1,397,000 | 847,000 | 2,405,000 | 1,007,000 | 756,000 | -3,486,000 | 1,805,000 | 2,086,000 | -999,000 | 3,847,000 | 2,588,000 | 2,899,000 | 3,225,000 | 1,955,000 | 1,002,000 | 1,585,000 | 4,544,000 | 1,564,000 | 2,359,000 | 806,000 | 2,108,000 | 5,527,000 | 3,489,000 | 3,048,000 | 2,112,000 | 2,343,000 | 2,509,000 | 2,527,000 | 714,000 | 1,338,000 | 396,000 | 240,000 | 752,000 | -242,000 | 610,000 | 220,000 | 491,000 | 211,000 | 376,000 | 396,000 | 445,000 | 339,000 | 536,000 | 387,000 | -158,000 | 19,000 | 323,000 | 545,000 | 975,000 | 1,151,000 | ||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | -3,707,000 | 5,945,000 | -3,920,000 | -6,688,000 | 8,002,000 | -9,921,000 | 2,031,000 | -3,280,000 | 3,076,000 | 2,601,000 | -4,880,000 | -11,988,000 | 14,249,000 | -528,000 | -10,704,000 | -7,232,000 | 10,451,000 | 13,377,000 | -22,355,000 | -1,990,000 | 1,026,000 | -4,988,000 | 4,063,000 | -6,026,000 | -2,305,000 | -3,565,000 | -805,000 | 4,150,000 | -4,381,000 | 2,319,000 | 1,602,000 | -1,827,000 | 1,988,000 | -3,015,000 | 921,000 | -5,751,000 | 2,682,000 | -1,668,000 | -6,351,000 | 3,882,000 | 1,697,000 | 3,041,000 | 1,373,000 | -1,756,000 | 910,000 | -1,416,000 | 2,647,000 | 588,000 | 511,000 | 661,000 | 785,000 | -210,000 | 274,000 | 295,000 | 284,000 | -73,000 | ||||||||||||||||||||||||||||||||||
inventory | -44,098,000 | -3,516,000 | -4,468,000 | 1,543,000 | 4,047,000 | 1,557,000 | 5,277,000 | 3,407,000 | 3,474,000 | 1,965,000 | 1,504,000 | 980,000 | 1,289,000 | 1,722,000 | 3,121,000 | 894,000 | 5,666,000 | 5,790,000 | 9,120,000 | 8,538,000 | 526,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 131,000 | 1,462,000 | 917,000 | -4,345,000 | -1,802,000 | -1,239,000 | -1,713,000 | -863,000 | 1,463,000 | -454,000 | -862,000 | -934,000 | -16,607,000 | 917,000 | 62,000 | -624,000 | -1,257,000 | 1,944,000 | -2,898,000 | -308,000 | -280,000 | -341,000 | -3,116,000 | 284,000 | 722,000 | 1,623,000 | -2,524,000 | -791,000 | -1,043,000 | -961,000 | 462,000 | -165,000 | -1,414,000 | 1,501,000 | -485,000 | -2,237,000 | 7,287,000 | -10,819,000 | 6,000 | 807,000 | 3,078,000 | -2,973,000 | -3,017,000 | -582,000 | 2,386,000 | -3,294,000 | 713,000 | -422,000 | 431,000 | -910,000 | -446,000 | -357,000 | 75,000 | 1,094,000 | ||||||||||||||||||||||||||||||||||||
distributions received from joint ventures | 0 | 0 | 0 | 190,000 | 0 | 0 | 0 | 1,880,000 | 0 | 0 | 0 | 1,167,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 52,175,000 | 1,717,000 | -999,000 | 7,612,000 | 2,652,000 | -1,664,000 | -6,168,000 | 6,122,000 | -11,236,000 | 2,246,000 | 9,696,000 | -648,000 | 651,000 | 459,000 | -6,921,000 | -12,630,000 | 1,240,000 | 7,198,000 | 2,647,000 | -8,954,000 | -929,000 | 10,180,000 | 3,776,000 | -484,000 | 1,816,000 | -8,826,000 | 4,305,000 | 3,834,000 | 4,058,000 | 593,000 | -2,040,000 | -282,000 | 9,409,000 | -4,267,000 | -2,556,000 | -917,000 | -7,212,000 | 2,741,000 | 856,000 | 1,734,000 | 4,579,000 | 144,000 | -1,377,000 | 3,502,000 | -1,689,000 | -89,000 | -2,703,000 | 2,843,000 | 1,436,000 | 5,020,000 | -341,000 | 698,000 | 2,605,000 | 1,130,000 | 994,000 | 9,312,000 | ||||||||||||||||||||||||||||||||||
maintenance reserves | 7,032,000 | 11,106,000 | 5,054,000 | 10,165,000 | 2,427,000 | 1,211,000 | -3,892,000 | 2,626,000 | 4,492,000 | -12,988,000 | -15,385,000 | 6,299,000 | -13,726,000 | -3,969,000 | -12,228,000 | 5,537,000 | 7,368,000 | -7,589,000 | 23,046,000 | -543,000 | 5,533,000 | 4,206,000 | 2,836,000 | 9,389,000 | 6,288,000 | 2,048,000 | 3,998,000 | -4,340,000 | 10,443,000 | -8,113,000 | 3,718,000 | -5,500,000 | 1,265,000 | 2,019,000 | -1,902,000 | 3,198,000 | -6,824,000 | 2,416,000 | 756,000 | 6,086,000 | 3,501,000 | 3,679,000 | 216,000 | 1,335,000 | 4,125,000 | 3,128,000 | 1,168,000 | -1,148,000 | 2,753,000 | 1,294,000 | 1,343,000 | -2,622,000 | 616,000 | 4,353,000 | -6,315,000 | 7,031,000 | 2,127,000 | -2,566,000 | 507,000 | 2,824,000 | 5,090,000 | 2,459,000 | 1,163,000 | 4,024,000 | -3,577,000 | 5,499,000 | 8,090,000 | 6,890,000 | 3,338,000 | 5,616,000 | 4,992,000 | 4,169,000 | 1,570,000 | 5,578,000 | 6,863,000 | 357,000 | ||||||||||||||
security deposits | 2,735,000 | 934,000 | 889,000 | 1,149,000 | 581,000 | 1,872,000 | 381,000 | -462,000 | 434,000 | 2,341,000 | 917,000 | 135,000 | -1,686,000 | -1,752,000 | -1,462,000 | 3,734,000 | 496,000 | 225,000 | -118,000 | -2,711,000 | -444,000 | 1,678,000 | 803,000 | 1,038,000 | -405,000 | 4,894,000 | 1,917,000 | -160,000 | -3,569,000 | -374,000 | -169,000 | 64,000 | 543,000 | 5,668,000 | -366,000 | -98,000 | 971,000 | 184,000 | -137,000 | 521,000 | 49,000 | 245,000 | 332,000 | 78,000 | 51,000 | 91,000 | 481,000 | 331,000 | 259,000 | 258,000 | 595,000 | 145,000 | -319,000 | 620,000 | 578,000 | 176,000 | -416,000 | 695,000 | 1,531,000 | 66,000 | 49,000 | -293,000 | 41,000 | 134,000 | ||||||||||||||||||||||||||
unearned revenue | -1,846,000 | 3,895,000 | 5,426,000 | 7,379,000 | 5,069,000 | -1,718,000 | 1,276,000 | -480,000 | -43,000 | -533,000 | -954,000 | 351,000 | 1,510,000 | -1,550,000 | -1,812,000 | -1,500,000 | 172,000 | 810,000 | 82,000 | -403,000 | -1,317,000 | -687,000 | 1,166,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 59,827,000 | 70,493,000 | 46,616,000 | 51,871,000 | 62,131,000 | 24,528,000 | 29,445,000 | 28,320,000 | 22,075,000 | 25,765,000 | 20,191,000 | 22,627,000 | 9,976,000 | 40,509,000 | 14,699,000 | 28,260,000 | 59,498,000 | 79,276,000 | 55,913,000 | 35,628,000 | 87,897,000 | 28,077,000 | 42,340,000 | 30,373,000 | 25,095,000 | 30,884,000 | 33,331,000 | 45,946,000 | 32,043,000 | 28,120,000 | 20,652,000 | 20,098,000 | 39,775,000 | 37,233,000 | 11,502,000 | 20,611,000 | 16,038,000 | 12,290,000 | 15,604,000 | 18,799,000 | 21,224,000 | 20,504,000 | 20,017,000 | 18,551,000 | 13,413,000 | 20,032,000 | 25,958,000 | 7,908,000 | 20,394,000 | 30,533,000 | 26,627,000 | -892,000 | 39,837,000 | -7,910,000 | 12,909,000 | 11,797,000 | 16,838,000 | 25,919,000 | 22,322,000 | 22,495,000 | 13,654,000 | 14,228,000 | 12,995,000 | 10,691,000 | 26,581,000 | 12,119,000 | 6,511,000 | -730,000 | 14,666,000 | 9,298,000 | 9,655,000 | 12,940,000 | 11,723,000 | 8,343,000 | 13,834,000 | 9,307,000 | 11,365,000 | 7,387,000 | -1,949,000 | |||||||||||
capital expenditures | -405,000 | -707,000 | -1,967,000 | -1,573,000 | -1,564,000 | -2,443,000 | -2,083,000 | -540,000 | -1,143,000 | -269,000 | -632,000 | -121,000 | -257,000 | -541,000 | -708,000 | -1,470,000 | -1,359,000 | -3,128,000 | -1,237,000 | -606,000 | -1,913,000 | -780,000 | -504,000 | -290,000 | -10,295,000 | -167,000 | -127,000 | -199,000 | -649,000 | -174,000 | -113,000 | -70,000 | -254,000 | -117,000 | 50,000 | -3,667,000 | -47,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -966,000 | -194,000 | -129,000 | -413,000 | -168,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
free cash flows | 59,422,000 | 69,786,000 | 44,649,000 | 50,298,000 | 60,567,000 | 22,085,000 | 27,362,000 | 27,780,000 | 20,932,000 | 25,496,000 | 19,559,000 | 22,506,000 | 9,719,000 | 39,968,000 | 13,991,000 | 26,790,000 | 58,139,000 | 76,148,000 | 54,676,000 | 35,022,000 | 85,984,000 | 27,297,000 | 41,836,000 | 30,083,000 | 14,800,000 | 30,717,000 | 33,204,000 | 45,747,000 | 31,394,000 | 27,946,000 | 20,539,000 | 20,028,000 | 39,521,000 | 37,116,000 | 11,552,000 | 16,944,000 | 15,991,000 | 12,290,000 | 15,604,000 | 18,799,000 | 21,224,000 | 20,504,000 | 20,017,000 | 18,551,000 | 13,413,000 | 20,032,000 | 25,958,000 | 6,942,000 | 20,200,000 | 30,404,000 | 26,214,000 | -1,060,000 | 39,837,000 | -7,910,000 | 12,909,000 | 11,797,000 | 16,838,000 | 25,919,000 | 22,322,000 | 22,495,000 | 13,654,000 | 14,228,000 | 12,995,000 | 10,691,000 | 26,581,000 | 12,119,000 | 6,511,000 | -730,000 | 14,666,000 | 9,298,000 | 9,655,000 | 12,940,000 | 11,723,000 | 8,343,000 | 13,834,000 | 9,307,000 | 11,365,000 | -1,949,000 | ||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment held for operating lease and for sale | -62,790,000 | -31,024,000 | -55,761,000 | -55,686,000 | -65,685,000 | -75,727,000 | -138,626,000 | -51,459,000 | -57,393,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment | 4,711,000 | 1,580,000 | 15,852,000 | 7,582,000 | 15,885,000 | 5,696,000 | 30,402,000 | 17,255,000 | 9,739,000 | 8,413,000 | 0 | 5,955,000 | 11,710,000 | 2,837,000 | 31,065,000 | 24,221,000 | 133,768,000 | 12,829,000 | 14,126,000 | 14,165,000 | 23,309,000 | -10,058,000 | 16,095,000 | 11,043,000 | 26,711,000 | 700,000 | 7,621,000 | 1,716,000 | 52,488,000 | 31,507,000 | 2,405,000 | 12,516,000 | 17,467,000 | 7,961,000 | 5,688,000 | 10,224,000 | 18,389,000 | 6,927,000 | 3,166,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property, equipment and furnishings | -405,000 | -707,000 | -1,967,000 | -1,573,000 | -1,564,000 | -2,443,000 | -2,083,000 | -540,000 | -1,143,000 | -269,000 | -632,000 | -121,000 | -257,000 | -541,000 | -708,000 | -1,470,000 | -1,359,000 | -3,128,000 | -1,237,000 | -606,000 | -1,913,000 | -780,000 | -504,000 | -290,000 | -10,295,000 | -167,000 | -127,000 | -199,000 | -649,000 | -174,000 | -113,000 | -70,000 | -254,000 | -117,000 | 50,000 | -3,667,000 | -47,000 | -966,000 | -194,000 | -129,000 | -413,000 | -168,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments received on notes receivable | 1,619,000 | 1,049,000 | 925,000 | 792,000 | 915,000 | 1,203,000 | 1,398,000 | 1,448,000 | 4,600,000 | 958,000 | 1,547,000 | 2,345,000 | 1,383,000 | 2,355,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes receivable | -6,899,000 | 0 | 0 | -15,397,000 | 0 | 0 | 0 | -1,949,000 | -2,694,000 | -39,801,000 | -628,000 | 0 | -55,892,000 | -80,063,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance proceeds received on property, equipment and furnishings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -63,764,000 | -29,102,000 | -38,762,000 | -64,282,000 | -50,606,000 | -135,021,000 | -2,447,000 | -6,302,000 | 32,868,000 | -79,382,000 | -36,007,000 | -65,474,000 | -318,148,000 | 5,190,000 | -50,517,000 | -143,195,000 | -64,605,000 | -58,310,000 | -29,835,000 | 5,306,000 | -110,504,000 | -63,543,000 | -94,220,000 | -112,207,000 | -201,687,000 | -49,102,000 | -66,013,000 | -6,912,000 | -62,658,000 | -43,865,000 | -20,070,000 | 3,197,000 | -50,853,000 | -46,134,000 | -41,169,000 | -19,836,000 | -91,707,000 | -19,559,000 | -522,000 | 3,104,000 | 6,965,000 | -49,102,000 | 68,620,000 | -57,362,000 | -7,314,000 | 521,000 | 5,061,000 | |||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt obligations | 69,980,000 | 50,840,000 | 67,000,000 | 42,000,000 | 160,000,000 | 38,000,000 | 21,000,000 | 82,000,000 | 341,700,000 | 54,000,000 | 0 | 47,000,000 | 643,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on debt obligations | -138,848,000 | -90,507,000 | -77,925,000 | -53,458,000 | -67,900,000 | -41,255,000 | -66,428,000 | -53,257,000 | -61,075,000 | -180,092,000 | -151,182,000 | -24,617,000 | -52,981,000 | -58,276,000 | -153,952,000 | -265,574,000 | -87,747,000 | -119,629,000 | -77,825,000 | -142,880,000 | -197,953,000 | -253,532,000 | -23,489,000 | -29,779,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cancellation of restricted stock units in satisfaction of withholding tax | 0 | -159,000 | 0 | -8,000 | 0 | -4,919,000 | -47,000 | 39,000 | 0 | -846,000 | -348,000 | -15,000 | 0 | -915,000 | -545,000 | -36,000 | -404,000 | -347,000 | -125,000 | -352,000 | -270,000 | -503,000 | -285,000 | -157,000 | -424,000 | -457,000 | -239,000 | -348,000 | -514,000 | -235,000 | -232,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -240,000 | 0 | 0 | 0 | -259,000 | -27,000 | -5,779,000 | -302,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock cash dividends paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividends | -920,000 | -819,000 | -802,000 | -819,000 | -837,000 | -810,000 | -802,000 | -819,000 | -820,000 | -810,000 | -802,000 | -819,000 | -819,000 | -811,000 | -810,000 | -819,000 | -792,000 | -838,000 | -801,000 | -819,000 | -908,000 | -829,000 | -694,000 | -917,000 | -420,000 | -295,000 | -291,000 | -305,000 | -782,000 | -782,000 | -782,000 | -782,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shares issued under stock compensation plans | 178,000 | 99,000 | 0 | 177,000 | 0 | 170,000 | 0 | 165,000 | 0 | 17,000 | 0 | 169,000 | 0 | 228,000 | 0 | 200,000 | 0 | 172,000 | 3,000 | 160,000 | -47,000 | 174,000 | 0 | 118,000 | 0 | 84,000 | -1,000 | 94,000 | 0 | 73,000 | 0 | 82,000 | -1,000 | 434,000 | 0 | 85,000 | 0 | 79,000 | 119,000 | 212,000 | 94,000 | 80,000 | 276,000 | 230,000 | 413,000 | 85,000 | 936,000 | 291,000 | 220,000 | -15,000 | -90,000 | -103,000 | 242,000 | 250,000 | 104,000 | 164,000 | 166,000 | 424,000 | 63,000 | 306,000 | ||||||||||||||||||||||||||||||
net cash from financing activities | -69,850,000 | -40,771,000 | -17,347,000 | -12,100,000 | -3,896,000 | 118,040,000 | -36,138,000 | -34,679,000 | -30,871,000 | -104,003,000 | 180,241,000 | 28,686,000 | 229,239,000 | -59,249,000 | -110,013,000 | 368,506,000 | -11,948,000 | -28,295,000 | -18,659,000 | -42,250,000 | -59,300,000 | 152,504,000 | 41,525,000 | 91,683,000 | 151,986,000 | 35,647,000 | 45,987,000 | -30,212,000 | 30,038,000 | 5,344,000 | 7,729,000 | -20,284,000 | 11,565,000 | 1,974,000 | 30,204,000 | 1,367,000 | 78,321,000 | 43,094,000 | -35,257,000 | -11,082,000 | 62,221,000 | -15,712,000 | 29,141,000 | -101,398,000 | 36,233,000 | 8,735,000 | 7,192,000 | 1,358,000 | 64,154,000 | 5,574,000 | 27,455,000 | 12,617,000 | 12,711,000 | 14,575,000 | 46,888,000 | 7,458,000 | 769,000 | -4,279,000 | ||||||||||||||||||||||||||||||||
increase in cash, cash equivalents and restricted cash | 24,072,000 | -157,620,000 | 164,425,000 | -14,161,000 | -78,933,000 | -13,550,000 | -145,831,000 | 253,571,000 | -17,055,000 | -7,329,000 | 7,419,000 | -1,316,000 | -81,907,000 | 117,038,000 | -10,355,000 | 9,849,000 | -24,606,000 | 17,429,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 168,029,000 | 0 | 0 | 89,016,000 | 0 | 0 | 0 | 95,641,000 | 0 | 0 | 0 | 78,925,000 | 0 | 0 | 0 | 63,668,000 | 0 | 0 | 0 | 81,949,000 | 0 | 0 | 0 | 47,324,000 | 0 | 1,000 | -1,000 | 32,374,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 94,242,000 | 620,000 | -9,493,000 | 64,505,000 | 7,629,000 | 7,547,000 | -9,140,000 | 82,980,000 | 24,072,000 | -157,620,000 | 164,425,000 | 64,764,000 | -78,933,000 | -13,550,000 | -145,831,000 | 317,239,000 | -17,055,000 | -7,329,000 | 7,419,000 | 80,633,000 | 117,038,000 | -10,355,000 | 57,173,000 | 17,430,000 | 13,304,000 | 41,196,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of leased equipment | -9,201,000 | 133,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from joint ventures | -2,674,000 | -346,000 | 474,000 | 1,161,000 | -1,469,000 | 384,000 | -1,469,000 | 2,616,000 | 685,000 | 519,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents and restricted cash | -73,787,000 | 620,000 | -9,493,000 | -24,511,000 | -12,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 22,905,000 | 8,224,000 | 24,093,000 | 23,128,000 | 17,049,000 | 15,226,000 | 16,212,000 | 15,057,000 | 11,984,000 | 12,393,000 | 13,570,000 | 12,344,000 | 13,022,000 | 12,831,000 | 14,481,000 | 14,005,000 | 15,040,000 | 15,597,000 | 15,647,000 | 17,301,000 | 14,132,000 | 15,918,000 | 16,885,000 | 12,187,000 | 10,885,000 | 12,506,000 | 9,941,000 | 9,485,000 | 9,464,000 | 9,292,000 | 9,402,000 | 9,161,000 | 8,931,000 | 8,962,000 | 8,922,000 | 8,753,000 | 8,012,000 | 8,125,000 | 8,184,000 | 8,811,000 | 8,324,000 | 8,775,000 | 8,692,000 | 8,140,000 | 6,976,000 | 5,176,000 | 4,663,000 | 4,713,000 | 4,792,000 | 5,370,000 | 5,030,000 | 4,871,000 | 4,415,000 | 4,611,000 | 4,396,000 | 4,207,000 | 4,322,000 | 3,856,000 | 4,158,000 | 4,160,000 | 7,382,000 | 5,849,000 | 7,740,000 | 10,023,000 | 7,777,000 | 10,418,000 | 9,319,000 | 7,797,000 | 6,640,000 | 8,925,000 | 8,576,000 | 6,603,000 | 5,094,000 | 6,150,000 | 5,133,000 | 4,867,000 | 4,323,000 | 3,309,000 | 4,194,000 | 3,936,000 | 3,694,000 | |||||||||
income taxes | -644,000 | -135,000 | 137,000 | 179,000 | 344,000 | 1,019,000 | 666,000 | 213,000 | 20,000 | 162,000 | 1,060,000 | 170,000 | 136,000 | 287,000 | 99,000 | -12,000 | -80,000 | -11,799,000 | 5,087,000 | 7,014,000 | -1,000 | 9,000 | 994,000 | 71,000 | 94,000 | 14,000 | 257,000 | 75,000 | 322,000 | 65,000 | 38,000 | 34,000 | 254,000 | 20,000 | 74,000 | 5,000 | 81,000 | 10,000 | 64,000 | 55,000 | 95,000 | 0 | 4,000 | 36,000 | 48,000 | 17,000 | 5,000 | 95,000 | 17,000 | 38,000 | 252,000 | 135,000 | 15,000 | 147,000 | 285,000 | 81,000 | 165,000 | 13,000 | 1,425,000 | 122,000 | 154,000 | 568,000 | -29,000 | 0 | 0 | 44,000 | 0 | 0 | 0 | 12,000 | 0 | 0 | 0 | 18,000 | 0 | 0 | 1,000 | 24,000 | 14,000 | 0 | 0 | 15,000 | 0 | 0 | 0 | 11,000 | 0 | 0 | ||
supplemental disclosures of non-cash activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers from equipment held for operating lease to investments in sales-type leases | 24,870,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers from equipment held for operating lease to other assets | 1,089,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers from equipment held for operating lease to spare parts inventory | 113,000 | 196,000 | 134,000 | 127,000 | 723,000 | 62,000 | 1,019,000 | 102,000 | 3,402,000 | 577,000 | 319,000 | 169,000 | 5,738,000 | 6,038,000 | 12,037,000 | 889,000 | 4,689,000 | 4,612,000 | 7,928,000 | 6,702,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers from equipment held for operating lease to equipment held for sale | 2,100,000 | 155,000 | 2,209,000 | 225,000 | 660,000 | 4,089,000 | 1,112,000 | 2,643,000 | 7,000 | 143,000 | 6,538,000 | -6,484,000 | 5,590,000 | 7,889,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of preferred stock issuance costs | 12,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred costs | 1,404,000 | 1,397,000 | 1,327,000 | 1,379,000 | 1,273,000 | 1,359,000 | 1,308,000 | 1,336,000 | 1,303,000 | 1,232,000 | 1,145,000 | 1,156,000 | 1,194,000 | 1,342,000 | 1,448,000 | 1,399,000 | 1,545,000 | 1,663,000 | 1,757,000 | 2,260,000 | 1,794,000 | 916,000 | 1,433,000 | 1,544,000 | 1,278,000 | 1,163,000 | 1,198,000 | 1,040,000 | 1,074,000 | 1,086,000 | 1,071,000 | 1,053,000 | 1,127,000 | 1,055,000 | 1,072,000 | 1,112,000 | 1,165,000 | 1,006,000 | 1,036,000 | 1,045,000 | 995,000 | 1,024,000 | 1,049,000 | 1,108,000 | 986,000 | 921,000 | 967,000 | 1,130,000 | 1,110,000 | 1,175,000 | 1,129,000 | 1,270,000 | 1,332,000 | 1,294,000 | 1,350,000 | 1,265,000 | 1,009,000 | 1,149,000 | 1,098,000 | 1,207,000 | 1,413,000 | 1,392,000 | 819,000 | 1,635,000 | 714,000 | 770,000 | 793,000 | 838,000 | 855,000 | 1,254,000 | 799,000 | 939,000 | ||||||||||||||||||
proceeds from sale of notes receivable | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance proceeds received on equipment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | -65,000 | -3,412,000 | -1,768,000 | -4,968,000 | 0 | -131,000 | 0 | 0 | -3,281,000 | -286,000 | -1,676,000 | -4,276,000 | -10,109,000 | -74,000 | 0 | -198,000 | -2,464,000 | -884,000 | -3,936,000 | -2,623,000 | -17,946,000 | -4,453,000 | -12,850,000 | -1,611,000 | -1,315,000 | -724,000 | -1,345,000 | -1,793,000 | -277,000 | -88,000 | 0 | -5,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for: | 4,582,000 | 5,334,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued preferred stock dividends | -9,000 | 18,000 | -9,000 | 18,000 | -9,000 | 18,000 | -668,000 | 677,000 | -133,000 | 142,000 | 10,000 | 667,000 | -133,000 | 35,000 | 117,000 | 667,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued share repurchases | 73,000 | 100,000 | 10,109,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt extinguishment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of note receivable | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt obligations | 79,000,000 | 92,000,000 | 67,000,000 | 102,120,000 | 143,000,000 | 417,439,000 | 76,000,000 | 123,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers from equipment held for sale to equipment held for operating lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers from spare parts inventory to equipment held for operating lease | 0 | 0 | 970,000 | 585,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers from notes receivable to equipment held for operating lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received on notes receivable and sales-type leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities assumed in purchase of equipment held for operating lease | 14,548,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers from equipment held for operating lease to investment in sales-type leases | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | 5,908,000 | -21,201,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment held for operating lease | -57,116,000 | -24,220,000 | -106,499,000 | -37,281,000 | -26,510,000 | -327,223,000 | -5,045,000 | -82,662,000 | 5,680,000 | 223,343,000 | -75,528,000 | -53,074,000 | -92,226,000 | -77,079,000 | -65,030,000 | -76,929,000 | -35,304,000 | -51,777,000 | -17,039,000 | -44,433,000 | -17,944,000 | -14,307,000 | -51,446,000 | -22,198,000 | -34,700,000 | -35,990,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expenses | 4,629,000 | 4,703,000 | 4,577,000 | 4,536,000 | 2,762,000 | 3,133,000 | 3,113,000 | 3,015,000 | 2,117,000 | 2,199,000 | 2,201,000 | 2,122,000 | 1,265,000 | 1,406,000 | 1,419,000 | 1,660,000 | 925,000 | 1,042,000 | 1,154,000 | 1,200,000 | 874,000 | 962,000 | 906,000 | 905,000 | 944,000 | 1,189,000 | 1,014,000 | 873,000 | 1,074,000 | 1,062,000 | 805,000 | 884,000 | 758,000 | 866,000 | 858,000 | 932,000 | 783,000 | 798,000 | 743,000 | 852,000 | 751,000 | 765,000 | 712,000 | 808,000 | 697,000 | 598,000 | 575,000 | 686,000 | 585,000 | 589,000 | 575,000 | 496,000 | 483,000 | 255,000 | 459,000 | 531,000 | -8,000 | 113,000 | 141,000 | 446,000 | 125,000 | 173,000 | 182,000 | |||||||||||||||||||||||||||
loss on sale of note receivable | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt prepayment costs | 0 | 0 | 1,000 | -2,374,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions to joint ventures | -700,000 | 0 | 0 | -5,013,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest bearing security deposits | 0 | 1,518,000 | 1,517,000 | 1,518,000 | 1,517,000 | 1,518,000 | 1,518,000 | 3,035,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers from equipment held for sale to spare parts inventory | 4,471,000 | 1,562,000 | 5,345,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes receivables | -12,074,000 | 0 | -30,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received on notes receivables | 1,355,000 | 255,000 | 166,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit received for proposed sale of equipment | 3,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of aircraft and engines | 18,056,000 | 3,762,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance settlement | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
spare parts inventory | -1,922,000 | -2,944,000 | -6,301,000 | 3,801,000 | 595,000 | 50,000 | -6,209,000 | -683,000 | 567,000 | 1,232,000 | 2,285,000 | 2,256,000 | -718,000 | 305,000 | 3,523,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangibles | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned lease revenue | 1,289,000 | 1,618,000 | -48,000 | -580,000 | 789,000 | 199,000 | 483,000 | -739,000 | -25,000 | 97,000 | 1,637,000 | -961,000 | 1,296,000 | -778,000 | -218,000 | 493,000 | 430,000 | -58,000 | 199,000 | -133,000 | 293,000 | -1,127,000 | 1,976,000 | -922,000 | 642,000 | 238,000 | -976,000 | 1,076,000 | 995,000 | 377,000 | 86,000 | -203,000 | -264,000 | 525,000 | -1,140,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance settlement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contribution to joint ventures | 0 | -935,000 | 0 | -4,610,000 | 0 | 0 | 0 | -630,000 | -15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of maintenance rights | -896,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance cost | -1,680,000 | -789,000 | 0 | -53,000 | 0 | 0 | -135,000 | -144,000 | -3,188,000 | -60,000 | -86,000 | -357,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers from property, equipment and furnishings to equipment held for lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
spare parts and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of preferred stock | 0 | 0 | 31,915,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of tax withholdings for stock-based awards | -665,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maintenance rights payments received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable | 200,500,000 | 392,700,000 | 75,000,000 | 18,000,000 | 62,000,000 | 32,000,000 | 35,000,000 | 20,000,000 | 52,000,000 | 22,000,000 | 87,700,000 | 31,000,000 | 120,000,000 | 24,395,000 | 5,000,000 | 5,000,000 | 58,000,000 | 3,000,000 | 0 | 69,000,000 | 66,000,000 | 517,693,000 | 0 | 20,000,000 | 58,000,000 | 9,000,000 | 20,000,000 | 45,409,000 | 57,000,000 | 7,282,000 | 37,500,000 | 73,059,000 | 274,611,000 | 19,459,000 | 79,500,000 | 24,060,000 | 60,295,000 | 11,535,000 | 59,966,000 | 262,886,000 | 59,907,000 | 82,077,000 | 27,435,000 | 22,133,000 | 48,490,000 | 57,671,000 | 35,054,000 | 30,692,000 | 78,780,000 | 262,660,000 | 14,500,000 | 16,916,000 | 28,449,000 | 20,184,000 | 5,000,000 | 5,000,000 | 10,676,000 | 0 | 11,500,000 | 46,200,000 | 33,010,000 | 26,007,000 | 13,005,000 | 35,610,000 | ||||||||||||||||||||||||||
principal payments on notes payable | -47,923,000 | -375,485,000 | -25,905,000 | -46,847,000 | -47,777,000 | -23,703,000 | -5,612,000 | -36,889,000 | -25,472,000 | -30,823,000 | -68,898,000 | -28,623,000 | -40,275,000 | -33,265,000 | -24,077,000 | -38,947,000 | -53,021,000 | -30,394,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | -1,151,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | 47,000 | -65,000 | 199,000 | 55,000 | -49,000 | -55,000 | -13,000 | 143,000 | -78,000 | 472,000 | 213,000 | -124,000 | 81,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest bearing security deposit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2017 and 2016, liabilities of 2,931 and 3,089, respectively, incurred from aircraft and engines purchased not settled. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2017 and 2016, engines and equipment totaling 36,285 and 9,266, respectively, were transferred from held for operating lease to held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2016, an aircraft with a value of 2,925 was transferred from property, equipment and furnishings to assets held for lease. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2017 and 2016, liabilities of 1,624 and 2,565, respectively, were incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2017 and 2016, engines and equipment totaling 27,408 and 18,371, respectively, were transferred from held for operating lease to held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2016 , an aircraft of 2,925 was transferred from property, equipment and furnishings to assets held for lease. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
certain amounts include adjustments to prior periods see "note 1. summary of significant accounting policies (c) correction of immaterial errors - consolidated financial statements" for further disclosure. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents and resticted cash | 8,822,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
certain amounts include adjustments to prior periods see "note 1. summary of significant accounting policies (c) correction of immaterial errors - consolidated financial statements" for further disclosure. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2017 and 2016, liabilities of 623 and 6,778, respectively, were incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2017 and 2016, engines and equipment totaling 37,883 and 12,806, respectively, were transferred from held for operating lease to held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2016 , an aircraft of 2,925 was transferred from property, equipment and furnishings to assets held for lease. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of interest rate derivative cost | -128,000 | -55,000 | 0 | 23,000 | 23,000 | 437,000 | 674,000 | 757,000 | 756,000 | 769,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 7,319,000 | 9,199,000 | -8,852,000 | 3,062,000 | -602,000 | 7,897,000 | -3,301,000 | 5,642,000 | -4,143,000 | -370,000 | -9,847,000 | 2,471,000 | 12,499,000 | 5,336,000 | -17,791,000 | 6,640,000 | -4,238,000 | 5,281,000 | 1,712,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash for investing activities | -1,400,000 | 1,400,000 | 0 | -1,345,000 | -5,541,000 | 4,684,000 | 0 | -5,937,000 | 6,816,000 | 5,487,000 | 0 | 31,000 | 1,550,000 | 13,942,000 | -16,557,000 | -689,000 | -650,000 | 11,189,000 | 2,422,000 | -2,891,000 | 14,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash for financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | -577,000 | -10,401,000 | 8,311,000 | 3,011,000 | 537,000 | 2,142,000 | 2,830,000 | -839,000 | 433,000 | -2,245,000 | 5,498,000 | 529,000 | -3,004,000 | 19,475,000 | 10,974,000 | -2,157,000 | 1,364,000 | 1,223,000 | 8,677,000 | -2,749,000 | -10,280,000 | 7,152,000 | 8,349,000 | -2,628,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 9,732,000 | 0 | 0 | 0 | 13,493,000 | 0 | 0 | 0 | 12,801,000 | 0 | 0 | 0 | 5,379,000 | 0 | 0 | 0 | 6,440,000 | 0 | 0 | 0 | 2,225,000 | 0 | 0 | 0 | 2,056,000 | 0 | 0 | 0 | 8,618,000 | 0 | 0 | 0 | 7,234,000 | 0 | 0 | 0 | 387,000 | 0 | 0 | 0 | 6,346,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -577,000 | -10,401,000 | 8,311,000 | 12,743,000 | 487,000 | -6,927,000 | 537,000 | 15,635,000 | 2,652,000 | -1,531,000 | -3,259,000 | 15,631,000 | 8,773,000 | -312,000 | 2,983,000 | 1,357,000 | -11,800,000 | 12,605,000 | -1,027,000 | 5,601,000 | 433,000 | -2,245,000 | 5,498,000 | 2,754,000 | 212,000 | 328,000 | -239,000 | 1,924,000 | -34,007,000 | -3,004,000 | 19,475,000 | 19,592,000 | 7,110,000 | -68,000 | -754,000 | 2,330,000 | 6,417,000 | -2,157,000 | 1,364,000 | 1,610,000 | -154,000 | -1,537,000 | -814,000 | 2,892,000 | 2,162,000 | -199,000 | ||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2016, 2015, 2014, a liability of 5,337, 4,662 and 8,188, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2016, 2015, 2014, engines and equipment totaling 28,560, 22,079, and 3,071, respectively, were transferred from held for operating lease to held for sale. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2016, 2015, 2014, engines and equipment totaling nil, 6,061 and 9,649 were transferred from held for sale to spare parts inventory, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2016, an aircraft of 2,925 was transferred from property, equipment and furnishings to assets held for lease. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of december 31, 2016, accrued preferred stock dividends were 281. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the year ended december 31, 2016, the accretion of preferred stock issuance costs was 8. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
certain amounts include adjustments to prior periods see "note 1. summary of significant accounting policies (c) correction of immaterial errors - consolidated financial statements" for further disclosure. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash from financing activities | 0 | 0 | 1,345,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
certain amounts include adjustments to prior periods see "note 1. summary of signaficant accounting policies (c) correction of immaterial errors - consolidated financial statements" for further disclosure. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2016 and 2015, liabilities of 3,089 and 3,260, respectively, were incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2016 and 2015, engines and equipment totaling 9,266 and 19,654, respectively, were transferred, net from held for operating lease to held for sale. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2016, an aircraft of 2,925 was transferred from property, equipment and furnishings to assets held for lease. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
certain amounts include adjustments to prior periods see "note 1. summary of signaficant accounting policies (c) correction of errors - consolidated financial statements" for further disclosure. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2016 and 2015, liabilities of 2,565 and 822, respectively, were incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2016 and 2015, engines and equipment totaling 18,371 and 15,377, respectively, were transferred from held for operating lease to held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2016, an aircraft of 2,925 was transferred from property, equipment and furnishings to assets held for lease. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2016 and 2015, liabilities of 6,778 and 169, respectively, were incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2016 and 2015, engines and equipment totaling 12,806 and 86, respectively, were transferred from held for operating lease to held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of j.t. power, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in wolf, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2015, 2014, 2013, a liability of 4,662, 8,188 and 63, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2015, 2014, 2013, engines and equipment totaling 22,079, 3,071, and 15,166, respectively, were transferred from held for operating lease to held for sale. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2015 and december 31, 2014, engines and equipment totaling 6,061 and 9,649 were transferred from held for sale to spare parts inventory, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment held for operating lease | 4,976,000 | 24,075,000 | 988,000 | 77,953,000 | 2,303,000 | 29,533,000 | 962,000 | 27,200,000 | 26,446,000 | 9,169,000 | 1,981,000 | 820,000 | 10,595,000 | 12,097,000 | 13,663,000 | 65,840,000 | 19,437,000 | 553,000 | 25,768,000 | 2,777,000 | 5,656,000 | 2,270,000 | 14,783,000 | 11,903,000 | 7,378,000 | 8,631,000 | 13,314,000 | 4,201,000 | 14,583,000 | 1,529,000 | 8,285,000 | 7,789,000 | 2,547,000 | 386,000 | 5,627,000 | 6,184,000 | 7,931,000 | 644,000 | 3,056,000 | 88,000 | 4,948,000 | 8,308,000 | 8,206,000 | 2,448,000 | ||||||||||||||||||||||||||||||||||||||||||||||
dividends received from joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | 11,222,000 | 30,005,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2015 and 2014, a liability of 3,260 and 295, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2015 and 2014, engines and equipment totaling 19,441 and 1,456 respectively, were transferred from held for operating lease to held for sale but not sold. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2015 and 2014, a liability of 822 and 802, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2015 and 2014, engines and equipment totaling 15,377 and 1,684, respectively, were transferred from held for operating lease to held for sale but not sold. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2015 and 2014, a liability of 169 and 802, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2015 and 2014, engines and equipment totaling 86 and 10,924, respectively, were transferred from held for operating lease to held for sale but not sold. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of loan discount | 0 | 98,000 | 119,000 | 124,000 | 127,000 | 131,000 | 135,000 | 139,000 | 143,000 | 146,000 | 151,000 | 154,000 | 159,000 | 162,000 | 184,000 | 171,000 | 174,000 | 179,000 | 164,000 | 78,000 | 85,000 | 98,000 | 100,000 | 102,000 | 104,000 | 107,000 | 109,000 | 103,000 | 153,000 | 0 | 70,000 | 56,000 | 130,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on non-monetary exchange | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash portion of loss on debt extinguishment and derivatives termination | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable | 0 | 5,000 | 45,000 | 56,000 | 50,000 | 54,000 | 114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2014, 2013, 2012, a liability of 8,188, 63, and 2,255, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2014, 2013, 2012, engines and equipment totaling 3,071, 15,166, and 22,935, respectively, were transferred from held for operating lease to held for sale but not settled. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the year ended december 31, 2014, engines and equipment totaling 9,649 were transferred from held for sale to spare parts inventory. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in joint venture, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2014, and 2013, a liability of 416 and 503, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2014 and 2013, engines and equipment totaling 0 and 4,900, respectively, were transferred from held for operating lease to held for sale but not settled. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from joint ventures, net of distributions | -202,000 | -22,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2014, and 2013, a liability of 802 and 4,051, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2014 and 2013, engines and equipment totalling 1,684 and 2,063, respectively, were transferred from held for operating lease to held for sale but not settled. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2014, and 2013, a liability of 802 and 767, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2014 and 2013, engines and equipment totaling 10,924 and 2,141, respectively, were transferred from held for operating lease to held for sale but not settled. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | 0 | -901,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of wolf, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash settlement of stock options | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2013, 2012, 2011, a liability of 63, 2,255, and 0, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2013, 2012, 2011, engines and equipment totaling 15,166, 22,935, and 17,067, respectively, were transferred from held for operating lease to held for sale but not settled. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation expense | 15,762,000 | 14,191,000 | 13,610,000 | 13,710,000 | 13,885,000 | 12,490,000 | 12,506,000 | 12,534,000 | 12,456,000 | 13,071,000 | 13,189,000 | 12,626,000 | 13,021,000 | 11,314,000 | 11,743,000 | 11,748,000 | 11,994,000 | 9,997,000 | 10,352,000 | 9,631,000 | 10,082,000 | 9,085,000 | 8,640,000 | 8,480,000 | 8,267,000 | 7,946,000 | 6,443,000 | 6,149,000 | 5,927,000 | 6,898,000 | 6,588,000 | 6,708,000 | 6,460,000 | 6,083,000 | 6,040,000 | 6,071,000 | 5,802,000 | 5,603,000 | 5,722,000 | 5,750,000 | 5,370,000 | 5,312,000 | 5,254,000 | 4,924,000 | 5,017,000 | 4,791,000 | 4,717,000 | 5,191,000 | 4,268,000 | |||||||||||||||||||||||||||||||||||||||||
non cash portion of loss of debt extinguishment and derivatives termination | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2013 and 2012, engines and equipment totalling 9,493 and 4,900, respectively, were transferred from held for operating lease to held for sale but not settled. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2013 and 2012, engines and equipment totalling 2,063 and 3,208, respectively, were transferred from held for operating lease to held for sale but not settled. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2013 and 2012, engines and equipment totalling 2,141 and 4,429, respectively, were transferred from held for operating lease to held for sale but not settled. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of interest in joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment held | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of interest in joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2012, 2011, 2010, a liability of 2,402, 0 and 6,099, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2012, 2011, 2010, engines and equipment totaling 22,935, 17,067 and 70,000, respectively, were transferred from held for operating lease to held for sale but not settled. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in joint venture | -1,868,000 | 0 | -948,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2012 and 2011, engines and equipment totalling 4.9 million and 0, respectively, were transferred from held for operating lease to held for sale. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from joint venture, net of distributions | -258,000 | -306,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from other debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2012 and 2011, engines and equipment totalling 3,208 and 328, respectively, were transferred from held for operating lease to held for sale. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2012 and 2011, engines and equipment totalling 4,429 and 0, respectively, were transferred from held for operating lease to held for sale. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of leased equipment deposits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of interest rate derivative | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on debt extinguishment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment deposits | 0 | 0 | 0 | 6,580,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution to preferred stockholders | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 172,000 | 44,000 | 179,000 | 614,000 | 282,000 | 279,000 | 58,000 | 598,000 | 29,000 | 38,000 | 350,000 | 288,000 | 124,000 | 150,000 | 70,000 | 331,000 | 206,000 | 21,000 | 22,000 | 0 | 18,000 | 0 | 17,000 | 0 | 23,000 | 0 | 206,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2011, 2010, 2009, a liability of 0, 6,099 and 0, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2011, 2010, 2009, engines and equipment totalling 17,067, 70,000 and 9,039, respectively, were transferred from held for operating lease to held for sale but not settled. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit/(cost) from stock-based compensation | 180,000 | 245,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on debt extinguishment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess distributions from joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2010, 2009, 2008, a liability of 6,099, 0 and 587, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain upon extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from joint venture | 232,000 | 195,000 | 289,000 | 100,000 | 160,000 | 190,000 | 225,000 | 250,000 | 190,000 | 100,000 | 150,000 | -555,000 | 340,000 | 430,000 | 760,000 | 0 | 149,000 | 190,000 | 85,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to preferred stockholders | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit (cost) from stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment purchase deposits | 300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used in) investing activities | 71,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax cost from stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of property, plant & equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2009, 2008 and 2007, a liability of 0, 587 and 2,184, respectively, was incurred but not paid in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits (cost) from stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equipment deposits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property, equipment and furnishings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in the fair value of derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from principal payment of notes receivable | 0 | 0 | 0 | 12,000 | -12,000 | 30,000 | 62,000 | 69,000 | 68,000 | 69,000 | 4,419,000 | 69,000 | 130,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of property, equipment and furnishings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss upon extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of leased equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by operating activities | 7,948,000 | 12,454,000 | 16,328,000 | 2,248,000 | 5,492,000 | 8,811,000 | 7,035,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, equipment and furnishings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net principal payments received on direct finance lease | 1,807,000 | 0 | 3,446,000 | 298,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash restricted on formation of west | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2006 and 2005, respectively, 6,534 and 7,918 of maintenance reserves were included in the gain on the sale of leased equipment. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided/(used in) by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2006 and 2005, respectively, 4,098 and 7,748 of maintenance reserves were included in the gain on the sale of leased equipment. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by financing activities | 14,689,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in march 2005, a note receivable of 4,350 was received in connection with the company’s sale of an engine. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2006 and 2005, respectively, 66 and 3,205 of maintenance reserves were included in the gain on the sale of leased equipment. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2006, 13,249 of accounts payable were paid to vendors for purchase of equipment held for operating leases. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in wolf a340, llc | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2005, 2004 and 2003, respectively, 11,497, 1,131 and 918 of maintenance reserves were included in the gain on the sale of leased equipment. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the years ended december 31, 2005, 2004 and 2003, a liability of 13,242, 0 and 13,317, respectively, was incurred in connection with our purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended september 30, 2005 and 2004, 7,918 and 1,131, respectively, of maintenance reserves were included in the gain on the sale of leased equipment. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of prepaid expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the six months ended june 30, 2005, 7,748 of maintenance reserves were included in the gain on the sale of leased equipment. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2005 and 2004 a liability of 1,750 and 4,093 were incurred in in connection with the company's purchase and capital improvement of engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | 1,454,000 | 1,158,000 | 1,097,000 | 1,212,000 | 993,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period including restricted cash of 46,324 and 33,784 at december 31, 2004 and 2003, respectively | 51,864,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrestricted cash and cash equivalents | 2,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and cash equivalents | 38,849,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash and cash equivalents at end of period | 41,605,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the three months ended march 31, 2005, 3,205 of maintenance reserves were included in the gain on the sale of leased equipment. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of deferred costs | 65,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant & equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents and restricted cash | 1,933,000 | 3,576,000 | 4,021,000 | 6,761,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period including restricted cash of 33,784, 24,486 and 20,351 at december 31, 2003, 2002 and 2001, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 46,324, 33,784 and 24,486 at december 31, 2004, 2003 and 2002, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in 2003, a liability of 13,317 was incurred in connection with the company’s purchase of aircraft and engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period including restricted cash of 33,784 and 24,486 at december 31, 2003, and 2002, respectively | 0 | 0 | 42,986,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 42,635, and 29,316 at sept. 30, 2004 and 2003, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 37,160, and 27,359 at june 30, 2004 and 2003, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at june 30, 2004, a liability of 4,093 was incurred in connection with the company’s purchase and repair of engines. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 33,609, and 26,297 at march 31, 2004 and 2003, respectively | 36,860,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option compensation | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of discontinued operations | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
residual share payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment at cost | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period including restricted cash of 24,486, 20,351 and 16,666 at december 31, 2002, 2001 and 2000, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 33,784, 24,486 and 20,351 at december 31, 2003, 2002 and 2001, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maintenance deposits | 3,916,000 | 3,235,000 | 1,601,000 | 2,212,000 | -62,000 | 2,451,000 | 696,000 | -370,000 | 2,676,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments received on direct finance lease | 206,000 | 201,000 | 196,000 | 122,000 | 119,000 | 115,000 | 111,000 | 119,000 | 146,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period including restricted cash of 24,486 and 20,351 at december 31, 2002 and 2001, respectively | 0 | 0 | 27,289,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 29,316 and 22,339 at september 30, 2003 and 2002, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for: interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 27,359 and 25,929 at june 30, 2003 and 2002, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 26,297 and 20,743 at march 31, 2003 and 2002, respectively | 35,966,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
a liability of 1,120 was incurred in connection with engine overhauls. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from unconsolidated affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write off of debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on capital lease obligation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period including restricted cash of 20,351, 16,666 and 15,992 at december 31, 2002, 2001 and 2000, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 24,486, 20,351 and 16,666 at december 31, 2002, 2001 and 2000, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write off of deferred costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to proceeds from sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period including restricted cash of 20,351 and 16,666 at december 31, 2001 and 2000, respectively | 0 | 0 | 24,817,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 22,339 and 25,359 at september 30, 2002 and 2001, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 25,929 and 25,359 at june 31, 2002 and 2001, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 20,743 and 27,485 at march 31, 2002 and 2001, respectively | 33,166,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for: | 4,340,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period including restricted cash of 16,666, 15,992 and 13,738 at december 31, 2000, 1999 and 1998 respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 20,351, 16,666 and 15,992 at december 31, 2001, 2000 and 1999, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of assets to unconsolidated affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short term loans related to sale of equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used in) by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period including restricted cash of 16,666 and 15,992 at december 31, 2000 and 1999 respectively | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 18,799 and 14,051 at september 30, 2001 and 2000, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used in investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period including restricted cash of 25,359 and 19,779 at june 30, 2001 and 2000, respectively |
