IAA Inc
NYSE:IAA
Income Statement
Earnings Waterfall
IAA Inc
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
734.7m
USD
|
Operating Expenses
|
-317.7m
USD
|
Operating Income
|
417m
USD
|
Other Expenses
|
-124.6m
USD
|
Net Income
|
292.4m
USD
|
Income Statement
IAA Inc
Dec-2017 | Apr-2018 | Jul-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 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||
Revenue |
1 219
N/A
|
1 259
+3%
|
1 294
+3%
|
1 327
+3%
|
1 327
0%
|
1 347
+1%
|
1 380
+2%
|
1 416
+3%
|
1 437
+1%
|
1 446
+1%
|
1 377
-5%
|
1 357
-1%
|
1 385
+2%
|
1 442
+4%
|
1 590
+10%
|
1 673
+5%
|
1 837
+10%
|
1 972
+7%
|
2 047
+4%
|
2 124
+4%
|
2 099
-1%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(778)
|
(796)
|
(815)
|
(833)
|
(821)
|
(833)
|
(860)
|
(878)
|
(888)
|
(901)
|
(858)
|
(837)
|
(847)
|
(867)
|
(931)
|
(984)
|
(1 113)
|
(1 218)
|
(1 307)
|
(1 392)
|
(1 364)
|
|
Gross Profit |
441
N/A
|
463
+5%
|
478
+3%
|
494
+3%
|
506
+2%
|
514
+2%
|
520
+1%
|
538
+3%
|
549
+2%
|
545
-1%
|
518
-5%
|
521
+0%
|
538
+3%
|
575
+7%
|
659
+15%
|
689
+4%
|
725
+5%
|
753
+4%
|
739
-2%
|
732
-1%
|
735
+0%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(206)
|
(213)
|
(217)
|
(221)
|
(221)
|
(220)
|
(220)
|
(225)
|
(231)
|
(236)
|
(234)
|
(227)
|
(226)
|
(229)
|
(239)
|
(256)
|
(279)
|
(306)
|
(306)
|
(311)
|
(318)
|
|
Selling, General & Administrative |
(113)
|
(119)
|
(121)
|
(124)
|
(124)
|
(125)
|
(127)
|
(134)
|
(142)
|
(147)
|
(147)
|
(143)
|
(145)
|
(150)
|
(160)
|
(175)
|
(192)
|
(203)
|
(207)
|
(208)
|
(212)
|
|
Depreciation & Amortization |
(93)
|
(94)
|
(96)
|
(97)
|
(97)
|
(95)
|
(93)
|
(90)
|
(88)
|
(89)
|
(87)
|
(84)
|
(81)
|
(78)
|
(79)
|
(81)
|
(87)
|
(93)
|
(99)
|
(103)
|
(106)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
|
Operating Income |
235
N/A
|
251
+7%
|
262
+4%
|
273
+4%
|
284
+4%
|
294
+3%
|
301
+2%
|
313
+4%
|
318
+2%
|
310
-3%
|
284
-8%
|
293
+3%
|
312
+6%
|
346
+11%
|
420
+21%
|
433
+3%
|
446
+3%
|
447
+0%
|
433
-3%
|
421
-3%
|
417
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(41)
|
(49)
|
(56)
|
(62)
|
(64)
|
(60)
|
(56)
|
(53)
|
(51)
|
(49)
|
(47)
|
(46)
|
(46)
|
(48)
|
(51)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(2)
|
(6)
|
(9)
|
(5)
|
|
Pre-Tax Income |
197
N/A
|
213
+8%
|
224
+5%
|
235
+5%
|
246
+5%
|
256
+4%
|
260
+2%
|
264
+2%
|
262
-1%
|
248
-5%
|
221
-11%
|
235
+6%
|
257
+10%
|
294
+14%
|
360
+23%
|
375
+4%
|
388
+3%
|
399
+3%
|
382
-4%
|
364
-5%
|
361
-1%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
(70)
|
(68)
|
(65)
|
(63)
|
(63)
|
(66)
|
(68)
|
(70)
|
(69)
|
(65)
|
(56)
|
(58)
|
(62)
|
(72)
|
(88)
|
(90)
|
(94)
|
(96)
|
(79)
|
(76)
|
(69)
|
|
Income from Continuing Operations |
127
|
144
|
159
|
171
|
184
|
190
|
191
|
194
|
193
|
183
|
165
|
176
|
195
|
223
|
272
|
285
|
294
|
303
|
303
|
288
|
292
|
|
Net Income (Common) |
161
N/A
|
179
+11%
|
193
+8%
|
206
+7%
|
184
-11%
|
190
+3%
|
191
+1%
|
194
+1%
|
193
-1%
|
183
-5%
|
165
-10%
|
176
+7%
|
195
+10%
|
223
+14%
|
272
+22%
|
285
+5%
|
294
+3%
|
303
+3%
|
303
0%
|
288
-5%
|
292
+2%
|
|
EPS (Diluted) |
1.2
N/A
|
1.34
+12%
|
1.44
+7%
|
1.54
+7%
|
1.37
-11%
|
1.42
+4%
|
1.43
+1%
|
1.45
+1%
|
1.44
-1%
|
1.36
-6%
|
1.23
-10%
|
1.31
+7%
|
1.44
+10%
|
1.65
+15%
|
2.01
+22%
|
2.11
+5%
|
2.18
+3%
|
2.25
+3%
|
2.25
N/A
|
2.14
-5%
|
2.18
+2%
|