AerCap Holdings N.V.AER
Market cap
P/E ratio
| Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
| Net income (loss) | 173 | 158 | 295 | 808 | 1,177 | 1,040 | 1,080 | 1,017 | 1,167 | -295 | 1,009 | -721 | 3,148 | 2,099 |
| Depreciation and amortization | - | - | - | 1,282 | 1,843 | 1,791 | 1,727 | 1,679 | 1,676 | 1,645 | 1,738 | 2,390 | 2,481 | 2,580 |
| Non-Cash Charges Related To Ukraine Conflict | - | - | - | - | - | - | - | - | - | - | - | 2,922 | -1,269 | -195 |
| Asset impairment | 16 | 13 | 26 | 22 | 16 | 82 | 61 | 44 | 70 | 1,087 | 128 | 97 | 87 | 50 |
| Amortization of Debt Issuance Costs and Discounts, Including Lease Premiums | - | - | - | - | - | - | - | - | 80 | 65 | 114 | 338 | 253 | 224 |
| Maintenance rights write-off | - | - | - | - | - | - | 540 | 287 | 245 | 133 | 139 | 390 | 328 | 343 |
| Maintenance liability release to income | - | - | - | - | - | - | 302 | 228 | 208 | 344 | 273 | 203 | 203 | 163 |
| Net gain on sale of assets | 9 | -46 | 42 | 37 | 183 | 139 | 229 | 201 | 189 | 90 | 89 | 229 | 490 | 651 |
| Deferred tax expense (benefit) | - | - | - | - | - | - | 157 | 148 | 162 | -21 | -6 | -10 | 280 | 251 |
| Share-based compensation | 6 | 7 | - | - | - | - | - | - | - | 69 | 96 | 103 | 97 | 111 |
| Collections of finance leases | - | - | - | - | - | - | - | - | - | - | - | - | 407 | 367 |
| (Gain) loss on investments at fair value | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 5 |
| Loss (gain) on debt extinguishment | - | - | - | - | - | - | - | - | - | -118 | -10 | 2 | -4 | -13 |
| Other | - | - | - | - | - | - | 120 | 134 | 166 | 252 | 61 | -157 | -7 | 165 |
| Trade receivables | 16 | -1 | - | - | - | - | 11 | -20 | 9 | 128 | -232 | -39 | -56 | -6 |
| Other assets | 41 | 3 | - | - | - | - | -55 | -10 | 74 | 400 | -113 | -113 | 128 | -241 |
| Accounts payable, accrued expenses and other liabilities | - | - | - | - | - | - | 20 | -25 | 0 | -126 | 130 | -542 | 221 | 2 |
| Net cash provided by operating activities | 622 | 644 | - | - | - | - | - | 2,840 | 3,106 | 2,130 | 3,694 | 5,171 | 5,261 | 5,437 |
| Purchase of flight equipment | - | - | - | - | - | - | 3,957 | 4,036 | 3,359 | 779 | 1,703 | 3,480 | 4,663 | 5,063 |
| Proceeds from sale or disposal of assets | 141 | 781 | - | - | - | - | 1,779 | 1,823 | 1,774 | 471 | 797 | 1,636 | 2,122 | 2,675 |
| Prepayments on flight equipment | 47 | 36 | - | - | - | - | 1,269 | 1,912 | 1,369 | 405 | 86 | 391 | 1,570 | 1,554 |
| Cash proceeds from insurance claim settlements | - | - | - | - | - | - | - | - | - | - | - | - | 1,254 | 172 |
| Net proceeds from (issuances of) loans receivable | - | - | - | - | - | - | - | - | - | - | - | - | 300 | -72 |
| Other | - | - | - | - | - | - | 38 | 22 | 0 | - | -27 | -75 | 26 | 27 |
| Net cash used in investing activities | -568 | -358 | - | - | - | - | - | -4,053 | -2,955 | -712 | -23,459 | -2,160 | -3,183 | -3,724 |
| Issuance of debt | 1,672 | 1,297 | - | - | - | - | 5,596 | 5,590 | 6,539 | 10,946 | 26,497 | 468 | 6,551 | 7,641 |
| Repayment of debt | 1,627 | 1,195 | - | - | - | - | 4,695 | 4,361 | 6,505 | 11,560 | 5,974 | 4,230 | 6,568 | 8,800 |
| Debt issuance and extinguishment costs paid, net of debt premium received | - | - | - | - | - | - | - | - | - | - | - | - | - | 107 |
| Maintenance payments received | 110 | 132 | - | - | - | - | 756 | 743 | 736 | 346 | 449 | 780 | 817 | 921 |
| Maintenance payments returned | 55 | 50 | - | - | - | - | 523 | 459 | 352 | 412 | 209 | 245 | 201 | 248 |
| Security deposits received | 20 | 26 | - | - | - | - | 187 | 208 | 232 | 137 | 211 | 333 | 481 | 345 |
| Security deposits returned | 37 | 22 | - | - | - | - | 188 | 220 | 233 | 297 | 291 | 245 | 256 | 225 |
| Redemption of non-controlling interest and dividends paid to non-controlling interest holders | - | - | - | - | - | - | - | - | - | - | - | - | 112 | - |
| Repurchase of shares and tax withholdings on share-based compensation | - | - | - | - | - | - | 1,139 | 834 | 640 | 128 | 76 | 17 | 2,638 | 1,520 |
| Dividends paid on ordinary shares | - | - | - | - | - | - | - | - | - | - | - | - | - | 140 |
| Net cash used in financing activities | -53 | -175 | - | - | - | - | - | 600 | -265 | -1,225 | 20,184 | -3,161 | -2,012 | -2,133 |
| Net (decrease) increase in cash, cash equivalents and restricted cash | - | - | - | - | - | - | - | -612 | -114 | 193 | 419 | -150 | 67 | -420 |
| Effect of exchange rate changes | - | - | - | - | - | - | - | 3 | -1 | 2 | 1 | -8 | 2 | -4 |
| Interest paid, net of amounts capitalized | - | - | - | - | - | - | 1,232 | 1,229 | 1,271 | 1,196 | 1,110 | 1,565 | 1,650 | 1,806 |
| Income Taxes Paid, Net | - | - | - | - | - | - | 19 | 1 | 2 | -4 | 5 | -1 | 23 | 34 |