AAR Corp
NYSE:AIR
Income Statement
Earnings Waterfall
AAR Corp
Revenue
|
2.2B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
423.1m
USD
|
Operating Expenses
|
-275.5m
USD
|
Operating Income
|
147.6m
USD
|
Other Expenses
|
-87.4m
USD
|
Net Income
|
60.2m
USD
|
Income Statement
AAR Corp
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 842
N/A
|
1 709
-7%
|
1 590
-7%
|
1 619
+2%
|
1 599
-1%
|
1 621
+1%
|
1 613
-1%
|
1 641
+2%
|
1 673
+2%
|
1 525
-9%
|
1 544
+1%
|
1 536
0%
|
1 570
+2%
|
1 591
+1%
|
1 584
0%
|
1 581
0%
|
1 590
+1%
|
1 748
+10%
|
1 817
+4%
|
1 889
+4%
|
1 963
+4%
|
2 052
+5%
|
2 127
+4%
|
2 195
+3%
|
2 218
+1%
|
2 072
-7%
|
1 931
-7%
|
1 774
-8%
|
1 631
-8%
|
1 652
+1%
|
1 707
+3%
|
1 740
+2%
|
1 782
+2%
|
1 820
+2%
|
1 811
0%
|
1 844
+2%
|
1 913
+4%
|
1 991
+4%
|
2 094
+5%
|
2 170
+4%
|
2 216
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 567)
|
(1 420)
|
(1 323)
|
(1 350)
|
(1 346)
|
(1 491)
|
(1 491)
|
(1 527)
|
(1 550)
|
(1 292)
|
(1 303)
|
(1 288)
|
(1 313)
|
(1 327)
|
(1 320)
|
(1 313)
|
(1 314)
|
(1 454)
|
(1 513)
|
(1 578)
|
(1 643)
|
(1 722)
|
(1 787)
|
(1 847)
|
(1 891)
|
(1 803)
|
(1 695)
|
(1 554)
|
(1 391)
|
(1 376)
|
(1 415)
|
(1 439)
|
(1 486)
|
(1 507)
|
(1 481)
|
(1 507)
|
(1 562)
|
(1 620)
|
(1 704)
|
(1 762)
|
(1 793)
|
|
Gross Profit |
276
N/A
|
289
+5%
|
267
-8%
|
269
+1%
|
253
-6%
|
131
-48%
|
122
-6%
|
114
-7%
|
123
+8%
|
233
+89%
|
241
+3%
|
248
+3%
|
258
+4%
|
263
+2%
|
264
+0%
|
268
+2%
|
277
+3%
|
295
+7%
|
304
+3%
|
312
+2%
|
320
+2%
|
330
+3%
|
340
+3%
|
348
+2%
|
328
-6%
|
269
-18%
|
236
-12%
|
220
-7%
|
241
+9%
|
276
+15%
|
292
+6%
|
301
+3%
|
295
-2%
|
313
+6%
|
331
+6%
|
338
+2%
|
352
+4%
|
370
+5%
|
390
+5%
|
407
+5%
|
423
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(173)
|
(166)
|
(157)
|
(162)
|
(166)
|
(172)
|
(174)
|
(177)
|
(178)
|
(158)
|
(162)
|
(165)
|
(170)
|
(181)
|
(181)
|
(183)
|
(189)
|
(209)
|
(213)
|
(226)
|
(228)
|
(231)
|
(240)
|
(236)
|
(242)
|
(226)
|
(212)
|
(203)
|
(210)
|
(191)
|
(195)
|
(195)
|
(198)
|
(203)
|
(206)
|
(209)
|
(219)
|
(233)
|
(244)
|
(257)
|
(276)
|
|
Selling, General & Administrative |
(173)
|
(166)
|
(157)
|
(162)
|
(166)
|
(172)
|
(174)
|
(177)
|
(178)
|
(158)
|
(162)
|
(166)
|
(170)
|
(181)
|
(181)
|
(183)
|
(189)
|
(209)
|
(213)
|
(226)
|
(228)
|
(231)
|
(240)
|
(236)
|
(240)
|
(226)
|
(212)
|
(203)
|
(189)
|
(191)
|
(195)
|
(195)
|
(198)
|
(203)
|
(204)
|
(209)
|
(219)
|
(233)
|
(244)
|
(257)
|
(276)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
103
N/A
|
123
+19%
|
110
-11%
|
107
-2%
|
87
-19%
|
(42)
N/A
|
(52)
-24%
|
(63)
-22%
|
(55)
+12%
|
76
N/A
|
79
+4%
|
83
+5%
|
88
+7%
|
82
-6%
|
83
+0%
|
85
+2%
|
87
+3%
|
86
-2%
|
91
+6%
|
86
-5%
|
92
+6%
|
98
+7%
|
100
+1%
|
112
+12%
|
86
-23%
|
43
-49%
|
25
-43%
|
17
-30%
|
30
+74%
|
85
+184%
|
97
+14%
|
106
+9%
|
98
-8%
|
110
+13%
|
125
+13%
|
129
+3%
|
133
+3%
|
137
+3%
|
146
+6%
|
150
+3%
|
148
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(27)
|
(24)
|
(20)
|
(23)
|
(23)
|
(27)
|
(23)
|
(19)
|
(15)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(11)
|
(10)
|
(10)
|
(7)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(11)
|
(14)
|
(19)
|
(21)
|
(28)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(45)
|
(45)
|
(45)
|
(45)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
(20)
|
(20)
|
0
|
(20)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(42)
|
(43)
|
(44)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
2
|
4
|
5
|
6
|
3
|
2
|
2
|
2
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Pre-Tax Income |
76
N/A
|
99
+30%
|
90
-9%
|
84
-6%
|
64
-23%
|
(113)
N/A
|
(120)
-6%
|
(127)
-6%
|
(115)
+9%
|
69
N/A
|
73
+6%
|
77
+6%
|
83
+7%
|
77
-7%
|
77
N/A
|
78
+2%
|
80
+2%
|
77
-3%
|
83
+7%
|
77
-7%
|
82
+7%
|
89
+8%
|
88
-1%
|
100
+13%
|
76
-24%
|
30
-60%
|
(8)
N/A
|
(14)
-83%
|
26
N/A
|
65
+148%
|
97
+51%
|
106
+9%
|
94
-12%
|
105
+12%
|
120
+15%
|
123
+2%
|
122
-1%
|
121
0%
|
83
-31%
|
84
+1%
|
75
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(23)
|
(32)
|
(29)
|
(26)
|
(22)
|
39
|
42
|
44
|
40
|
(23)
|
(25)
|
(27)
|
(29)
|
(25)
|
(24)
|
(24)
|
(20)
|
(18)
|
(18)
|
(14)
|
(15)
|
(10)
|
(9)
|
(11)
|
(8)
|
(6)
|
2
|
2
|
(9)
|
(18)
|
(26)
|
(29)
|
(25)
|
(27)
|
(31)
|
(31)
|
(31)
|
(31)
|
(16)
|
(16)
|
(15)
|
|
Income from Continuing Operations |
53
|
67
|
61
|
58
|
43
|
(74)
|
(78)
|
(83)
|
(75)
|
46
|
48
|
51
|
54
|
52
|
53
|
54
|
59
|
60
|
65
|
63
|
67
|
79
|
80
|
89
|
69
|
25
|
(6)
|
(12)
|
17
|
46
|
71
|
78
|
69
|
79
|
90
|
91
|
91
|
90
|
67
|
68
|
60
|
|
Net Income (Common) |
55
N/A
|
71
+29%
|
68
-5%
|
63
-7%
|
11
-82%
|
10
-12%
|
18
+86%
|
11
-38%
|
51
+345%
|
47
-7%
|
34
-28%
|
38
+12%
|
47
+23%
|
56
+19%
|
57
+2%
|
23
-61%
|
24
+8%
|
15
-39%
|
19
+29%
|
49
+153%
|
(4)
N/A
|
7
N/A
|
(4)
N/A
|
4
N/A
|
43
+1 137%
|
4
-90%
|
(15)
N/A
|
(20)
-41%
|
5
N/A
|
35
+581%
|
61
+73%
|
74
+20%
|
68
-8%
|
78
+15%
|
89
+14%
|
91
+2%
|
90
-1%
|
89
-1%
|
66
-26%
|
68
+2%
|
60
-11%
|
|
EPS (Diluted) |
1.41
N/A
|
1.82
+29%
|
1.73
-5%
|
1.62
-6%
|
0.29
-82%
|
0.25
-14%
|
0.52
+108%
|
0.32
-38%
|
1.47
+359%
|
1.36
-7%
|
0.99
-27%
|
1.11
+12%
|
1.37
+23%
|
1.63
+19%
|
1.65
+1%
|
0.66
-60%
|
0.7
+6%
|
0.43
-39%
|
0.54
+26%
|
1.39
+157%
|
-0.12
N/A
|
0.2
N/A
|
-0.1
N/A
|
0.1
N/A
|
1.23
+1 130%
|
0.12
-90%
|
-0.41
N/A
|
-0.58
-41%
|
0.14
N/A
|
1
+614%
|
1.71
+71%
|
2.07
+21%
|
1.93
-7%
|
2.16
+12%
|
2.51
+16%
|
2.61
+4%
|
2.59
-1%
|
2.53
-2%
|
1.89
-25%
|
1.92
+2%
|
1.7
-11%
|