American Airlines Group Inc
NASDAQ:AAL
Income Statement
Earnings Waterfall
American Airlines Group Inc
Revenue
|
53.2B
USD
|
Cost of Revenue
|
-19.9B
USD
|
Gross Profit
|
33.3B
USD
|
Operating Expenses
|
-29.6B
USD
|
Operating Income
|
3.6B
USD
|
Other Expenses
|
-3.1B
USD
|
Net Income
|
500m
USD
|
Income Statement
American Airlines Group Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
30 641
N/A
|
35 547
+16%
|
39 858
+12%
|
42 650
+7%
|
42 481
0%
|
41 953
-1%
|
41 520
-1%
|
40 990
-1%
|
40 598
-1%
|
40 134
-1%
|
40 022
0%
|
40 142
+0%
|
40 527
+1%
|
41 391
+2%
|
41 762
+1%
|
42 622
+2%
|
43 204
+1%
|
43 620
+1%
|
44 214
+1%
|
44 541
+1%
|
44 724
+0%
|
45 041
+1%
|
45 393
+1%
|
45 768
+1%
|
43 699
-5%
|
33 361
-24%
|
24 623
-26%
|
17 337
-30%
|
12 831
-26%
|
18 687
+46%
|
24 483
+31%
|
29 882
+22%
|
34 773
+16%
|
40 717
+17%
|
45 210
+11%
|
48 971
+8%
|
52 261
+7%
|
52 894
+1%
|
52 914
+0%
|
52 788
0%
|
53 169
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14 136)
|
(16 240)
|
(18 342)
|
(19 925)
|
(18 585)
|
(17 405)
|
(15 890)
|
(14 705)
|
(14 098)
|
(13 516)
|
(13 357)
|
(13 472)
|
(14 021)
|
(14 307)
|
(14 586)
|
(14 994)
|
(15 423)
|
(16 193)
|
(17 058)
|
(17 523)
|
(17 676)
|
(17 732)
|
(17 623)
|
(17 637)
|
(17 334)
|
(14 372)
|
(11 857)
|
(9 739)
|
(8 232)
|
(9 759)
|
(11 241)
|
(12 821)
|
(14 641)
|
(17 234)
|
(19 271)
|
(20 605)
|
(21 386)
|
(20 317)
|
(19 895)
|
(19 826)
|
(19 908)
|
|
Gross Profit |
16 505
N/A
|
19 307
+17%
|
21 516
+11%
|
22 725
+6%
|
23 896
+5%
|
24 548
+3%
|
25 630
+4%
|
26 285
+3%
|
26 500
+1%
|
26 618
+0%
|
26 665
+0%
|
26 670
+0%
|
26 506
-1%
|
27 084
+2%
|
27 176
+0%
|
27 628
+2%
|
27 781
+1%
|
27 427
-1%
|
27 156
-1%
|
27 018
-1%
|
27 048
+0%
|
27 309
+1%
|
27 770
+2%
|
28 131
+1%
|
26 365
-6%
|
18 989
-28%
|
12 766
-33%
|
7 598
-40%
|
4 599
-39%
|
8 928
+94%
|
13 242
+48%
|
17 061
+29%
|
20 132
+18%
|
23 483
+17%
|
25 939
+10%
|
28 366
+9%
|
30 875
+9%
|
32 577
+6%
|
33 019
+1%
|
32 962
0%
|
33 261
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(14 091)
|
(15 766)
|
(17 208)
|
(17 652)
|
(17 893)
|
(18 122)
|
(18 523)
|
(19 001)
|
(19 304)
|
(19 681)
|
(20 167)
|
(20 887)
|
(21 304)
|
(21 896)
|
(22 350)
|
(22 663)
|
(23 053)
|
(23 315)
|
(23 513)
|
(23 569)
|
(23 707)
|
(23 880)
|
(24 193)
|
(24 425)
|
(24 496)
|
(22 552)
|
(20 761)
|
(18 985)
|
(17 902)
|
(19 087)
|
(20 473)
|
(22 575)
|
(23 974)
|
(25 298)
|
(26 323)
|
(26 561)
|
(27 053)
|
(27 599)
|
(28 282)
|
(28 949)
|
(29 622)
|
|
Selling, General & Administrative |
(8 321)
|
(9 485)
|
(10 487)
|
(11 437)
|
(11 658)
|
(11 831)
|
(12 108)
|
(12 438)
|
(12 726)
|
(13 052)
|
(13 445)
|
(13 970)
|
(14 208)
|
(14 653)
|
(15 001)
|
(15 244)
|
(15 481)
|
(15 579)
|
(15 708)
|
(15 731)
|
(15 850)
|
(16 031)
|
(16 214)
|
(16 394)
|
(16 430)
|
(15 247)
|
(14 222)
|
(13 217)
|
(12 101)
|
(12 277)
|
(12 432)
|
(12 915)
|
(13 520)
|
(14 120)
|
(14 663)
|
(14 787)
|
(15 020)
|
(15 405)
|
(15 930)
|
(16 379)
|
(16 934)
|
|
Depreciation & Amortization |
(1 091)
|
(1 212)
|
(1 353)
|
(1 512)
|
(1 545)
|
(1 577)
|
(1 589)
|
(1 607)
|
(1 635)
|
(1 680)
|
(1 759)
|
(1 826)
|
(1 887)
|
(1 937)
|
(1 972)
|
(2 017)
|
(2 057)
|
(2 100)
|
(2 132)
|
(2 157)
|
(2 192)
|
(2 225)
|
(2 264)
|
(2 318)
|
(2 401)
|
(2 412)
|
(2 406)
|
(2 365)
|
(2 267)
|
(2 242)
|
(2 223)
|
(2 335)
|
(2 334)
|
(2 372)
|
(2 386)
|
(2 298)
|
(2 306)
|
(2 273)
|
(2 267)
|
(2 254)
|
(2 237)
|
|
Other Operating Expenses |
(4 679)
|
(5 069)
|
(5 368)
|
(4 703)
|
(4 690)
|
(4 714)
|
(4 826)
|
(4 956)
|
(4 943)
|
(4 949)
|
(4 963)
|
(5 091)
|
(5 209)
|
(5 306)
|
(5 377)
|
(5 402)
|
(5 515)
|
(5 636)
|
(5 673)
|
(5 681)
|
(5 665)
|
(5 624)
|
(5 715)
|
(5 713)
|
(5 665)
|
(4 893)
|
(4 133)
|
(3 403)
|
(3 534)
|
(4 568)
|
(5 818)
|
(7 325)
|
(8 120)
|
(8 806)
|
(9 274)
|
(9 476)
|
(9 727)
|
(9 921)
|
(10 085)
|
(10 316)
|
(10 451)
|
|
Operating Income |
2 414
N/A
|
3 541
+47%
|
4 308
+22%
|
5 073
+18%
|
6 003
+18%
|
6 426
+7%
|
7 107
+11%
|
7 284
+2%
|
7 196
-1%
|
6 937
-4%
|
6 498
-6%
|
5 783
-11%
|
5 202
-10%
|
5 188
0%
|
4 826
-7%
|
4 965
+3%
|
4 728
-5%
|
4 112
-13%
|
3 643
-11%
|
3 449
-5%
|
3 341
-3%
|
3 429
+3%
|
3 577
+4%
|
3 706
+4%
|
1 869
-50%
|
(3 563)
N/A
|
(7 995)
-124%
|
(11 387)
-42%
|
(13 303)
-17%
|
(10 159)
+24%
|
(7 231)
+29%
|
(5 514)
+24%
|
(3 842)
+30%
|
(1 815)
+53%
|
(384)
+79%
|
1 805
N/A
|
3 822
+112%
|
4 978
+30%
|
4 737
-5%
|
4 013
-15%
|
3 639
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(821)
|
(871)
|
(853)
|
(856)
|
(820)
|
(827)
|
(833)
|
(841)
|
(867)
|
(887)
|
(912)
|
(928)
|
(938)
|
(944)
|
(951)
|
(959)
|
(959)
|
(953)
|
(945)
|
(938)
|
(938)
|
(945)
|
(962)
|
(968)
|
(967)
|
(971)
|
(1 056)
|
(1 186)
|
(1 317)
|
(1 554)
|
(1 690)
|
(1 782)
|
(1 870)
|
(1 828)
|
(1 786)
|
(1 746)
|
(1 706)
|
(1 664)
|
(1 663)
|
(1 834)
|
(1 798)
|
|
Non-Reccuring Items |
(2 851)
|
(2 967)
|
(3 024)
|
(824)
|
(1 268)
|
(1 169)
|
(1 111)
|
(1 080)
|
(873)
|
(784)
|
(913)
|
(723)
|
(740)
|
(878)
|
(691)
|
(734)
|
(838)
|
(817)
|
(919)
|
(793)
|
(706)
|
(645)
|
(670)
|
(641)
|
(1 728)
|
65
|
818
|
966
|
4 116
|
3 899
|
4 437
|
4 455
|
2 375
|
925
|
(171)
|
(198)
|
(69)
|
(97)
|
(1 051)
|
(1 061)
|
(1 147)
|
|
Total Other Income |
(66)
|
(43)
|
(111)
|
(181)
|
(252)
|
(252)
|
(225)
|
(747)
|
(666)
|
(702)
|
(629)
|
20
|
46
|
100
|
156
|
123
|
167
|
123
|
119
|
166
|
195
|
179
|
134
|
159
|
(54)
|
48
|
160
|
154
|
368
|
346
|
317
|
293
|
275
|
251
|
326
|
325
|
242
|
231
|
77
|
3
|
(2)
|
|
Pre-Tax Income |
(1 324)
N/A
|
(340)
+74%
|
320
N/A
|
3 212
+904%
|
3 663
+14%
|
4 178
+14%
|
4 938
+18%
|
4 616
-7%
|
4 790
+4%
|
4 564
-5%
|
4 044
-11%
|
4 152
+3%
|
3 570
-14%
|
3 466
-3%
|
3 340
-4%
|
3 395
+2%
|
3 098
-9%
|
2 465
-20%
|
1 898
-23%
|
1 884
-1%
|
1 892
+0%
|
2 018
+7%
|
2 079
+3%
|
2 256
+9%
|
(880)
N/A
|
(4 421)
-402%
|
(8 073)
-83%
|
(11 453)
-42%
|
(10 136)
+11%
|
(7 468)
+26%
|
(4 167)
+44%
|
(2 548)
+39%
|
(3 062)
-20%
|
(2 467)
+19%
|
(2 015)
+18%
|
186
N/A
|
2 289
+1 131%
|
3 448
+51%
|
2 100
-39%
|
1 121
-47%
|
692
-38%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
311
|
(29)
|
(36)
|
(330)
|
(328)
|
(3)
|
(12)
|
2 994
|
2 588
|
2 060
|
1 624
|
(1 568)
|
(1 346)
|
(1 328)
|
(1 278)
|
(1 290)
|
(1 174)
|
(849)
|
(571)
|
(472)
|
(455)
|
(475)
|
(483)
|
(570)
|
140
|
952
|
1 780
|
2 568
|
2 242
|
1 660
|
927
|
555
|
683
|
545
|
407
|
(59)
|
(517)
|
(814)
|
(494)
|
(299)
|
(192)
|
|
Income from Continuing Operations |
(1 013)
|
(369)
|
284
|
2 882
|
3 335
|
4 175
|
4 926
|
7 610
|
7 378
|
6 624
|
5 668
|
2 584
|
2 224
|
2 138
|
2 062
|
2 105
|
1 924
|
1 616
|
1 327
|
1 412
|
1 437
|
1 543
|
1 596
|
1 686
|
(740)
|
(3 469)
|
(6 293)
|
(8 885)
|
(7 894)
|
(5 808)
|
(3 240)
|
(1 993)
|
(2 379)
|
(1 922)
|
(1 608)
|
127
|
1 772
|
2 634
|
1 606
|
822
|
500
|
|
Net Income (Common) |
(1 013)
N/A
|
(369)
+64%
|
284
N/A
|
2 882
+915%
|
3 335
+16%
|
4 175
+25%
|
4 926
+18%
|
7 610
+54%
|
7 378
-3%
|
6 624
-10%
|
5 668
-14%
|
2 584
-54%
|
2 224
-14%
|
2 138
-4%
|
2 062
-4%
|
1 282
-38%
|
1 101
-14%
|
793
-28%
|
504
-36%
|
1 412
+180%
|
1 437
+2%
|
1 543
+7%
|
1 596
+3%
|
1 686
+6%
|
(740)
N/A
|
(3 469)
-369%
|
(6 293)
-81%
|
(8 885)
-41%
|
(7 894)
+11%
|
(5 808)
+26%
|
(3 240)
+44%
|
(1 993)
+38%
|
(2 379)
-19%
|
(1 922)
+19%
|
(1 608)
+16%
|
127
N/A
|
1 772
+1 295%
|
2 634
+49%
|
1 606
-39%
|
822
-49%
|
500
-39%
|
|
EPS (Diluted) |
-1.36
N/A
|
-0.5
+63%
|
0.38
N/A
|
3.93
+934%
|
4.65
+18%
|
5.89
+27%
|
7.23
+23%
|
11.07
+53%
|
12.07
+9%
|
11.7
-3%
|
10.71
-8%
|
4.65
-57%
|
4.37
-6%
|
4.33
-1%
|
4.23
-2%
|
2.6
-39%
|
2.31
-11%
|
1.7
-26%
|
1.09
-36%
|
3.03
+178%
|
3.17
+5%
|
3.45
+9%
|
3.61
+5%
|
3.8
+5%
|
-1.73
N/A
|
-8.08
-367%
|
-12.36
-53%
|
-18.36
-49%
|
-12.43
+32%
|
-8.85
+29%
|
-4.49
+49%
|
-3.09
+31%
|
-3.66
-18%
|
-2.92
+20%
|
-2.24
+23%
|
0.19
N/A
|
2.69
+1 316%
|
3.66
+36%
|
2.45
-33%
|
1.14
-53%
|
0.76
-33%
|