CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 4 Months Ended | 5 Months Ended | 6 Months Ended |
May. 13, 2014 | Jun. 30, 2014 | Jun. 30, 2015 |
Operating Activities | | | | |
Net income | | | $ 113,790 | $ 530,218 |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Depreciation and amortization | | | 194,144 | 721,795 |
Asset impairment | | | 287 | 2,697 |
Amortization of debt issuance costs | | | 935 | 5,207 |
Amortization of lease premium intangibles | | | 2,995 | 11,240 |
Amortization of fair value adjustments on debt | | | (74,718) | (238,987) |
Accretion of fair value adjustments on deposits and maintenance liabilities | | | 15,600 | 41,022 |
Maintenance rights write off | | | 0 | 242,646 |
Maintenance liability release to income | | | (2) | (53,022) |
Net gain on sale of assets | | | 0 | (88,372) |
Deferred income taxes | | | 32,065 | 90,208 |
Other | | | 1,820 | (41,311) |
Changes in operating assets and liabilities: | | | | |
Trade receivables | | | 44,289 | 19,350 |
Other assets | | | 27,534 | 28,187 |
Accounts payable, accrued expenses and other liabilities | | | (35,685) | (51,039) |
Net cash provided by operating activities | | | 323,054 | 1,219,839 |
Investing Activities | | | | |
Purchase of flight equipment | | | (207,812) | (1,375,823) |
Proceeds from sale or disposal of assets | | | 24,197 | 485,558 |
Prepayments on flight equipment | | | (48,873) | (234,083) |
Acquisition of ILFC, net of cash acquired | | | (195,311) | 0 |
Advance on notes receivable | | | 0 | 0 |
Advance on notes receivable related party | | | (62,495) | (740,643) |
Collections of notes receivable | | | 0 | 0 |
Collections of finance and sales-type leases | | | 7,194 | 26,684 |
Movement in restricted cash | | | 207,430 | 393,366 |
Other | | | 0 | (14,000) |
Net cash used in investing activities | | | (275,670) | (1,458,941) |
Financing Activities | | | | |
Issuance of debt | | | 2,441,170 | 1,538,564 |
Repayment of debt | | | (1,121,401) | (1,066,168) |
Debt issuance costs paid | | | (41,170) | (13,710) |
Maintenance payments received | | | 83,014 | 285,831 |
Maintenance payments returned | | | (39,456) | (280,117) |
Security deposits received | | | 18,844 | 74,202 |
Security deposits returned | | | (18,642) | (75,163) |
Net cash provided by financing activities | | | 1,322,359 | 463,439 |
Net increase in cash and cash equivalents | | | 1,369,743 | 224,337 |
Effect of exchange rate changes | | | 152 | (719) |
Cash and cash equivalents at beginning of period | | | 0 | 586,349 |
Cash and cash equivalents at end of period | | | 1,369,895 | 809,967 |
Supplemental cash flow information: | | | | |
Interest paid, net of amounts capitalized | | | 202,854 | 611,253 |
Income taxes, net | | | $ 11 | $ 7,998 |
Predecessor [Member] | | | | |
Operating Activities | | | | |
Net income | | $ 143,908 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Depreciation and amortization | [1] | 666,134 | | |
Asset impairment | [2],[3] | 49,247 | | |
Amortization of debt issuance costs | [4] | 27,011 | | |
Amortization of debt discount | | 3,963 | | |
Amortization of prepaid lease costs | | 17,882 | | |
Forfeitures of customer deposits | | (4,094) | | |
Deferred income taxes | [5] | 224,817 | | |
Other | [6] | (62,426) | | |
Changes in operating assets and liabilities: | | | | |
Lease receivables and other assets | | 65,269 | | |
Accrued interest and other payables | | 7,728 | | |
Current income taxes and other tax liabilities | [5] | (148,801) | | |
Net cash provided by operating activities | | 990,638 | | |
Investing Activities | | | | |
Purchase of flight equipment | [7] | (495,456) | | |
Proceeds from sale or disposal of assets | [8] | 124,974 | | |
Prepayments on flight equipment | [9] | (176,339) | | |
Advance on notes receivable | | (53,468) | | |
Collections of notes receivable | | 1,338 | | |
Collections of finance and sales-type leases | | 19,838 | | |
Movement in restricted cash | [10] | (287,363) | | |
Other | | 0 | | |
Net cash used in investing activities | | (866,476) | | |
Financing Activities | | | | |
Issuance of debt | [11] | 1,502,730 | | |
Repayment of debt | [12] | (270,858) | | |
Debt issuance costs paid | [13] | (16,650) | | |
Maintenance payments received | [14] | 196,957 | | |
Maintenance payments returned | [15] | (136,975) | | |
Security deposits received | [16] | 69,362 | | |
Security deposits returned | [17] | (46,010) | | |
Net change in other deposits | | 24,587 | | |
Dividends paid to AIG | | (591,744) | | |
Payment of preferred dividends | | (90) | | |
Net cash provided by financing activities | | 731,309 | | |
Net increase in cash and cash equivalents | | 855,471 | | |
Effect of exchange rate changes | [18] | (255) | | |
Cash and cash equivalents at beginning of period | | 1,351,405 | | |
Cash and cash equivalents at end of period | | 2,206,621 | | |
Supplemental cash flow information: | | | | |
Interest paid, net of amounts capitalized | | 433,718 | | |
Income taxes, net | [19] | 1,294 | | |
Current income taxes and other tax liabilities reclassified to Deferred income taxes as a result of adoption of new accounting guidance | | $ 127,418 | | |
| |
[1] | Amount was presented as Depreciation of flight equipment in the Predecessor financial statements. | |
[2] | Amount was presented as Aircraft impairment charges and fair value adjustments in the Predecessor financial statements. | |
[3] | Amount was presented as Aircraft impairment charges and fair value adjustments on flight equipment sold or to be disposed in the Predecessor financial statements. | |
[4] | Amount was presented as Amortization of deferred debt issue costs in the Predecessor financial statements. | |
[5] | Current income taxes and other tax liabilities of $127,418 were reclassified to Deferred income taxes on our Predecessor Condensed Consolidated Balance Sheet for the period beginning January 1, 2014 and ending May 13, 2014, as a result of our adoption of new accounting guidance on January 1, 2014. | |
[6] | Includes foreign exchange adjustments on foreign currency denominated cash, gain on aircraft sales, provision for losses on aircraft asset value guarantees, amortization of fees received on asset value guarantees, and other non-cash items needed to adjust net income. | |
[7] | Amount was presented as Acquisition of flight equipment in the Predecessor financial statements. | |
[8] | Amount was presented as Proceeds from disposal of flight equipment in the Predecessor financial statements. | |
[9] | Amount was presented as Payments for deposits and progress payments in the Predecessor financial statements. | |
[10] | Amount was presented as Restricted cash in the Predecessor financial statements. | |
[11] | Amount was presented as Proceeds from debt financing in the Predecessor financial statements. | |
[12] | Amount was presented as Payments in reduction of debt financing in the Predecessor financial statements. | |
[13] | Amount was presented as Debt issue costs in the Predecessor financial statements. | |
[14] | Amount was presented as Overhaul rentals collected in the Predecessor financial statements. | |
[15] | Amount was presented as Overhaul rentals reimbursed in the Predecessor financial statements. | |
[16] | Amount was presented as Security and rental deposits received in the Predecessor financial statements. | |
[17] | Amount was presented as Security and rental deposits returned in the Predecessor financial statements. | |
[18] | Amount was presented as Effect of exchange rate changes on cash and cash equivalents in the Predecessor financial statements. | |
[19] | Includes approximately $0.1 million paid to AIG for ILFC tax liability for the period beginning January 1, 2014 and ending May 13, 2014. | |