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
Basic lease rents	-	-	-	-	-	-	-	-	4,281	3,762	3,891	5,982	6,249	6,377
Maintenance rents and other receipts	-	-	-	-	-	-	-	-	401	559	521	549	611	627
Total lease revenue	-	-	-	-	-	-	-	-	4,682	4,321	4,412	6,531	6,860	7,004
Net gain on sale of assets	9	-46	42	37	183	139	229	201	189	90	89	229	490	651
Other income	-	-	-	104	113	146	95	62	66	83	723	254	230	342
Total Revenues and other income	1,094	973	1,050	3,640	5,288	5,152	5,037	4,800	4,937	4,494	5,224	7,014	7,580	7,997
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
Net (recoveries) charges related to Ukraine Conflict	-	-	-	-	-	-	-	-	-	-	-	-	-1,288	-195
Asset impairment	16	13	26	22	16	82	61	44	70	1,087	128	97	87	50
Interest expense	-	-	-	-	-	-	-	-	-	-	-	-	-	1,991
Loss (gain) on debt extinguishment	-	-	-	-	-	-	-	-	-	-118	-10	2	-4	-13
Leasing expenses	58	72	48	190	522	-	-	-	-	-	319	824	756	810
Selling, General and Administrative Expense	121	83	89	300	381	351	348	305	267	242	318	400	464	489
Transaction and integration-related expenses	-	-	-	-	-	-	-	-	-	-	335	33	-	-
Total Expenses	864	818	739	2,723	3,922	3,952	3,802	3,649	3,597	4,665	4,078	7,998	4,311	5,739
Equity Securities, FV-NI, Gain (Loss)	-	-	-	-	-	-	-	-	-	-	-	-	2	5
Income (loss) before income taxes and income of investments accounted for under the equity method	230	155	311	917	1,366	1,200	1,236	1,151	1,341	-315	1,148	-1,002	3,272	2,263
Income tax (expense) benefit	15	8	26	137	190	173	165	144	168	-17	163	-164	291	324
Income (Loss) from Equity Method Investments	11	12	11	29	1	13	9	11	-6	2	24	117	167	159
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
Net loss (income) attributable to non-controlling interest	1	-5	3	-2	-2	-7	4	2	21	4	9	5	12	-0
Net income (loss) attributable to AerCap Holdings N.V.	173	164	295	810	1,179	1,047	1,080	1,017	1,167	-295	1,009	-721	3,148	2,099
Earnings Per Share, Basic	-	-	2.58	4.61	5.78	5.64	6.68	7	8.51	-2.34	6.83	-3.02	13.99	11.06
Earnings Per Share, Diluted	-	-	2.54	4.54	5.72	5.52	6.43	6.83	8.43	-2.34	6.71	-3.02	13.78	10.79