JetBlue Airways Corp
NASDAQ:JBLU
Income Statement
Earnings Waterfall
JetBlue Airways Corp
Revenue
|
9.5B
USD
|
Cost of Revenue
|
-3.4B
USD
|
Gross Profit
|
6.1B
USD
|
Operating Expenses
|
-6.2B
USD
|
Operating Income
|
-59m
USD
|
Other Expenses
|
-775m
USD
|
Net Income
|
-834m
USD
|
Income Statement
JetBlue Airways Corp
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 |
5 491
N/A
|
5 649
+3%
|
5 736
+2%
|
5 817
+1%
|
5 991
+3%
|
6 110
+2%
|
6 268
+3%
|
6 416
+2%
|
6 509
+1%
|
6 541
+0%
|
6 585
+1%
|
6 584
0%
|
6 568
0%
|
6 760
+3%
|
6 847
+1%
|
7 012
+2%
|
7 166
+2%
|
7 258
+1%
|
7 448
+3%
|
7 658
+3%
|
7 775
+2%
|
7 952
+2%
|
8 030
+1%
|
8 094
+1%
|
7 810
-4%
|
5 920
-24%
|
4 326
-27%
|
2 957
-32%
|
2 102
-29%
|
3 386
+61%
|
4 866
+44%
|
6 037
+24%
|
7 041
+17%
|
7 987
+13%
|
8 577
+7%
|
9 158
+7%
|
9 750
+6%
|
9 915
+2%
|
9 706
-2%
|
9 615
-1%
|
9 497
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 324)
|
(2 359)
|
(2 381)
|
(2 327)
|
(2 240)
|
(2 092)
|
(1 895)
|
(1 938)
|
(1 852)
|
(1 785)
|
(1 770)
|
(1 550)
|
(1 666)
|
(1 722)
|
(1 782)
|
(1 918)
|
(2 022)
|
(2 209)
|
(2 393)
|
(2 463)
|
(2 489)
|
(2 482)
|
(2 439)
|
(2 415)
|
(2 337)
|
(1 814)
|
(1 401)
|
(1 074)
|
(909)
|
(1 338)
|
(1 779)
|
(2 163)
|
(2 559)
|
(3 109)
|
(3 445)
|
(3 763)
|
(3 992)
|
(3 702)
|
(3 603)
|
(3 503)
|
(3 362)
|
|
Gross Profit |
3 167
N/A
|
3 290
+4%
|
3 355
+2%
|
3 490
+4%
|
3 751
+7%
|
4 018
+7%
|
4 373
+9%
|
4 478
+2%
|
4 657
+4%
|
4 756
+2%
|
4 815
+1%
|
5 034
+5%
|
4 902
-3%
|
5 038
+3%
|
5 065
+1%
|
5 094
+1%
|
5 144
+1%
|
5 049
-2%
|
5 055
+0%
|
5 195
+3%
|
5 286
+2%
|
5 470
+3%
|
5 591
+2%
|
5 679
+2%
|
5 473
-4%
|
4 106
-25%
|
2 925
-29%
|
1 883
-36%
|
1 193
-37%
|
2 048
+72%
|
3 087
+51%
|
3 874
+25%
|
4 482
+16%
|
4 878
+9%
|
5 132
+5%
|
5 395
+5%
|
5 758
+7%
|
6 213
+8%
|
6 103
-2%
|
6 112
+0%
|
6 135
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 752)
|
(2 834)
|
(2 888)
|
(2 943)
|
(2 785)
|
(3 124)
|
(3 266)
|
(3 389)
|
(3 508)
|
(3 607)
|
(3 691)
|
(3 783)
|
(3 849)
|
(3 951)
|
(4 030)
|
(4 136)
|
(4 188)
|
(4 273)
|
(4 409)
|
(4 492)
|
(4 621)
|
(4 720)
|
(4 783)
|
(4 860)
|
(4 876)
|
(4 478)
|
(4 172)
|
(3 880)
|
(3 641)
|
(4 001)
|
(4 412)
|
(4 787)
|
(5 179)
|
(5 425)
|
(5 527)
|
(5 580)
|
(5 706)
|
(5 833)
|
(5 998)
|
(6 145)
|
(6 194)
|
|
Selling, General & Administrative |
(1 823)
|
(1 867)
|
(1 901)
|
(1 943)
|
(2 014)
|
(2 098)
|
(2 202)
|
(2 294)
|
(2 380)
|
(2 436)
|
(2 479)
|
(2 524)
|
(2 569)
|
(2 641)
|
(2 692)
|
(2 780)
|
(2 809)
|
(2 859)
|
(2 930)
|
(2 963)
|
(3 051)
|
(3 121)
|
(3 178)
|
(3 229)
|
(3 246)
|
(2 985)
|
(2 790)
|
(2 583)
|
(2 418)
|
(2 648)
|
(2 916)
|
(3 167)
|
(3 417)
|
(3 564)
|
(3 613)
|
(3 627)
|
(3 723)
|
(3 812)
|
(3 916)
|
(4 025)
|
(4 066)
|
|
Depreciation & Amortization |
(300)
|
(306)
|
(312)
|
(320)
|
(329)
|
(333)
|
(338)
|
(345)
|
(349)
|
(365)
|
(382)
|
(393)
|
(407)
|
(419)
|
(432)
|
(424)
|
(430)
|
(435)
|
(441)
|
(469)
|
(482)
|
(495)
|
(509)
|
(525)
|
(540)
|
(553)
|
(546)
|
(535)
|
(520)
|
(513)
|
(526)
|
(540)
|
(558)
|
(570)
|
(577)
|
(585)
|
(593)
|
(603)
|
(611)
|
(621)
|
(627)
|
|
Other Operating Expenses |
(629)
|
(661)
|
(675)
|
(680)
|
(442)
|
(693)
|
(726)
|
(750)
|
(779)
|
(806)
|
(830)
|
(866)
|
(873)
|
(891)
|
(906)
|
(932)
|
(949)
|
(979)
|
(1 038)
|
(1 060)
|
(1 086)
|
(1 102)
|
(1 096)
|
(1 106)
|
(1 090)
|
(940)
|
(836)
|
(762)
|
(703)
|
(840)
|
(970)
|
(1 080)
|
(1 204)
|
(1 291)
|
(1 337)
|
(1 368)
|
(1 390)
|
(1 418)
|
(1 471)
|
(1 499)
|
(1 501)
|
|
Operating Income |
415
N/A
|
456
+10%
|
467
+2%
|
547
+17%
|
966
+77%
|
894
-7%
|
1 107
+24%
|
1 089
-2%
|
1 149
+6%
|
1 149
N/A
|
1 124
-2%
|
1 251
+11%
|
1 053
-16%
|
1 087
+3%
|
1 035
-5%
|
958
-7%
|
956
0%
|
776
-19%
|
646
-17%
|
703
+9%
|
665
-5%
|
750
+13%
|
808
+8%
|
819
+1%
|
597
-27%
|
(372)
N/A
|
(1 247)
-235%
|
(1 997)
-60%
|
(2 448)
-23%
|
(1 953)
+20%
|
(1 325)
+32%
|
(913)
+31%
|
(697)
+24%
|
(547)
+22%
|
(395)
+28%
|
(185)
+53%
|
52
N/A
|
380
+631%
|
105
-72%
|
(33)
N/A
|
(59)
-79%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(152)
|
(150)
|
(148)
|
(165)
|
(130)
|
(153)
|
(176)
|
8
|
49
|
88
|
121
|
(87)
|
(91)
|
(89)
|
(70)
|
(40)
|
(46)
|
(34)
|
(21)
|
(49)
|
(54)
|
(58)
|
(42)
|
(37)
|
(37)
|
(60)
|
(129)
|
(179)
|
(213)
|
(263)
|
(197)
|
(131)
|
(109)
|
(56)
|
(93)
|
(136)
|
(131)
|
(114)
|
(110)
|
(112)
|
(138)
|
|
Non-Reccuring Items |
(1)
|
241
|
241
|
241
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(319)
|
(431)
|
(435)
|
(447)
|
(130)
|
(18)
|
(14)
|
(204)
|
102
|
214
|
283
|
774
|
836
|
910
|
833
|
544
|
134
|
(65)
|
(113)
|
(225)
|
(205)
|
(225)
|
(197)
|
(648)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
(52)
|
(53)
|
(54)
|
(3)
|
(2)
|
0
|
12
|
8
|
10
|
|
Pre-Tax Income |
262
N/A
|
547
+109%
|
560
+2%
|
623
+11%
|
839
+35%
|
744
-11%
|
934
+26%
|
1 097
+17%
|
1 198
+9%
|
1 237
+3%
|
1 245
+1%
|
1 164
-7%
|
962
-17%
|
998
+4%
|
965
-3%
|
918
-5%
|
910
-1%
|
423
-54%
|
194
-54%
|
219
+13%
|
164
-25%
|
562
+243%
|
748
+33%
|
768
+3%
|
356
-54%
|
(330)
N/A
|
(1 162)
-252%
|
(1 893)
-63%
|
(1 887)
+0%
|
(1 380)
+27%
|
(612)
+56%
|
(263)
+57%
|
(314)
-19%
|
(522)
-66%
|
(607)
-16%
|
(437)
+28%
|
(306)
+30%
|
61
N/A
|
(218)
N/A
|
(334)
-53%
|
(835)
-150%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(104)
|
(195)
|
(200)
|
(222)
|
(305)
|
(288)
|
(359)
|
(420)
|
(451)
|
(461)
|
(468)
|
(437)
|
(360)
|
(370)
|
(355)
|
(329)
|
(306)
|
(147)
|
(45)
|
(58)
|
(58)
|
(156)
|
(209)
|
(199)
|
(97)
|
90
|
342
|
539
|
554
|
431
|
186
|
81
|
124
|
80
|
92
|
75
|
7
|
(34)
|
35
|
24
|
1
|
|
Income from Continuing Operations |
158
|
352
|
360
|
401
|
534
|
456
|
575
|
677
|
747
|
776
|
777
|
727
|
602
|
628
|
610
|
589
|
604
|
276
|
149
|
161
|
106
|
406
|
539
|
569
|
259
|
(240)
|
(820)
|
(1 354)
|
(1 333)
|
(949)
|
(426)
|
(182)
|
(190)
|
(442)
|
(515)
|
(362)
|
(299)
|
27
|
(183)
|
(310)
|
(834)
|
|
Net Income (Common) |
158
N/A
|
352
+123%
|
360
+2%
|
401
+11%
|
534
+33%
|
456
-15%
|
575
+26%
|
677
+18%
|
747
+10%
|
776
+4%
|
777
+0%
|
727
-6%
|
602
-17%
|
628
+4%
|
610
-3%
|
1 140
+87%
|
1 148
+1%
|
820
-29%
|
689
-16%
|
189
-73%
|
141
-25%
|
441
+213%
|
578
+31%
|
569
-2%
|
259
-54%
|
(240)
N/A
|
(820)
-242%
|
(1 354)
-65%
|
(1 333)
+2%
|
(949)
+29%
|
(426)
+55%
|
(182)
+57%
|
(190)
-4%
|
(442)
-133%
|
(515)
-17%
|
(362)
+30%
|
(299)
+17%
|
27
N/A
|
(183)
N/A
|
(310)
-69%
|
(834)
-169%
|
|
EPS (Diluted) |
0.45
N/A
|
1.02
+127%
|
1.07
+5%
|
1.16
+8%
|
1.54
+33%
|
1.31
-15%
|
1.68
+28%
|
1.98
+18%
|
2.19
+11%
|
2.23
+2%
|
2.28
+2%
|
2.12
-7%
|
1.78
-16%
|
1.89
+6%
|
1.86
-2%
|
3.45
+85%
|
3.56
+3%
|
2.6
-27%
|
2.22
-15%
|
0.6
-73%
|
0.45
-25%
|
1.46
+224%
|
1.95
+34%
|
1.91
-2%
|
0.93
-51%
|
-0.88
N/A
|
-3.03
-244%
|
-4.88
-61%
|
-4.21
+14%
|
-2.95
+30%
|
-1.32
+55%
|
-0.57
+57%
|
-0.6
-5%
|
-1.38
-130%
|
-1.6
-16%
|
-1.12
+30%
|
-0.92
+18%
|
0.07
N/A
|
-0.54
N/A
|
-0.93
-72%
|
-2.46
-165%
|