Spirit Airlines Inc
NYSE:SAVE
Income Statement
Earnings Waterfall
Spirit Airlines Inc
Revenue
|
5.4B
USD
|
Cost of Revenue
|
-4.5B
USD
|
Gross Profit
|
911.7m
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
-392.3m
USD
|
Other Expenses
|
-55.2m
USD
|
Net Income
|
-447.5m
USD
|
Income Statement
Spirit Airlines Inc
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 654
N/A
|
1 722
+4%
|
1 814
+5%
|
1 877
+3%
|
1 932
+3%
|
1 987
+3%
|
2 041
+3%
|
2 096
+3%
|
2 142
+2%
|
2 186
+2%
|
2 217
+1%
|
2 263
+2%
|
2 320
+3%
|
2 374
+2%
|
2 490
+5%
|
2 556
+3%
|
2 644
+3%
|
2 758
+4%
|
2 909
+5%
|
3 126
+7%
|
3 323
+6%
|
3 475
+5%
|
3 636
+5%
|
3 724
+2%
|
3 831
+3%
|
3 746
-2%
|
2 871
-23%
|
2 281
-21%
|
1 810
-21%
|
1 500
-17%
|
2 221
+48%
|
2 742
+23%
|
3 231
+18%
|
3 737
+16%
|
4 244
+14%
|
4 665
+10%
|
5 068
+9%
|
5 451
+8%
|
5 517
+1%
|
5 432
-2%
|
5 363
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 127)
|
(1 176)
|
(1 223)
|
(1 279)
|
(1 297)
|
(1 293)
|
(1 300)
|
(1 273)
|
(1 256)
|
(1 269)
|
(1 273)
|
(1 314)
|
(1 372)
|
(1 453)
|
(1 515)
|
(1 575)
|
(1 641)
|
(1 739)
|
(1 906)
|
(2 064)
|
(2 180)
|
(2 262)
|
(2 323)
|
(2 367)
|
(2 441)
|
(2 470)
|
(2 185)
|
(2 039)
|
(1 899)
|
(1 845)
|
(2 160)
|
(2 405)
|
(2 702)
|
(3 025)
|
(3 441)
|
(3 755)
|
(3 999)
|
(4 244)
|
(4 225)
|
(4 309)
|
(4 451)
|
|
Gross Profit |
527
N/A
|
546
+4%
|
591
+8%
|
599
+1%
|
635
+6%
|
694
+9%
|
741
+7%
|
823
+11%
|
886
+8%
|
917
+4%
|
944
+3%
|
950
+1%
|
948
0%
|
921
-3%
|
975
+6%
|
981
+1%
|
1 003
+2%
|
1 019
+2%
|
1 004
-1%
|
1 063
+6%
|
1 143
+8%
|
1 213
+6%
|
1 313
+8%
|
1 356
+3%
|
1 390
+2%
|
1 276
-8%
|
686
-46%
|
242
-65%
|
(89)
N/A
|
(345)
-285%
|
61
N/A
|
337
+454%
|
529
+57%
|
712
+34%
|
804
+13%
|
910
+13%
|
1 070
+18%
|
1 207
+13%
|
1 292
+7%
|
1 123
-13%
|
912
-19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(244)
|
(253)
|
(258)
|
(264)
|
(271)
|
(285)
|
(315)
|
(341)
|
(367)
|
(398)
|
(418)
|
(438)
|
(465)
|
(490)
|
(541)
|
(578)
|
(601)
|
(630)
|
(635)
|
(660)
|
(693)
|
(725)
|
(773)
|
(823)
|
(870)
|
(904)
|
(823)
|
(765)
|
(719)
|
(684)
|
(769)
|
(868)
|
(961)
|
(1 049)
|
(1 136)
|
(1 160)
|
(1 202)
|
(1 247)
|
(1 274)
|
(1 294)
|
(1 304)
|
|
Selling, General & Administrative |
(68)
|
(70)
|
(73)
|
(76)
|
(75)
|
(77)
|
(79)
|
(82)
|
(87)
|
(89)
|
(91)
|
(94)
|
(97)
|
(100)
|
(105)
|
(109)
|
(114)
|
(118)
|
(124)
|
(132)
|
(137)
|
(142)
|
(148)
|
(149)
|
(154)
|
(152)
|
(123)
|
(101)
|
(85)
|
(75)
|
(99)
|
(117)
|
(133)
|
(144)
|
(158)
|
(169)
|
(178)
|
(190)
|
(192)
|
(191)
|
(191)
|
|
Depreciation & Amortization |
(32)
|
(37)
|
(40)
|
(43)
|
(11)
|
(51)
|
(57)
|
(65)
|
(31)
|
(70)
|
(67)
|
(63)
|
(57)
|
(64)
|
(71)
|
(79)
|
(86)
|
(96)
|
(111)
|
(124)
|
(135)
|
(145)
|
(150)
|
(156)
|
(162)
|
(170)
|
(177)
|
(184)
|
(190)
|
(195)
|
(198)
|
(202)
|
(205)
|
(208)
|
(211)
|
(214)
|
(216)
|
(225)
|
(232)
|
(236)
|
(241)
|
|
Other Operating Expenses |
(145)
|
(146)
|
(145)
|
(145)
|
(186)
|
(158)
|
(180)
|
(195)
|
(250)
|
(239)
|
(260)
|
(282)
|
(311)
|
(326)
|
(365)
|
(391)
|
(402)
|
(416)
|
(400)
|
(405)
|
(421)
|
(438)
|
(476)
|
(519)
|
(555)
|
(582)
|
(523)
|
(479)
|
(444)
|
(415)
|
(472)
|
(549)
|
(623)
|
(697)
|
(768)
|
(777)
|
(808)
|
(831)
|
(850)
|
(867)
|
(872)
|
|
Operating Income |
283
N/A
|
293
+4%
|
332
+13%
|
335
+1%
|
363
+8%
|
409
+12%
|
426
+4%
|
482
+13%
|
518
+7%
|
519
+0%
|
526
+1%
|
512
-3%
|
483
-6%
|
432
-11%
|
434
+1%
|
403
-7%
|
402
0%
|
389
-3%
|
369
-5%
|
402
+9%
|
450
+12%
|
488
+9%
|
540
+11%
|
533
-1%
|
519
-3%
|
371
-28%
|
(136)
N/A
|
(522)
-283%
|
(808)
-55%
|
(1 029)
-27%
|
(708)
+31%
|
(531)
+25%
|
(431)
+19%
|
(337)
+22%
|
(332)
+1%
|
(250)
+25%
|
(132)
+47%
|
(39)
+70%
|
19
N/A
|
(171)
N/A
|
(392)
-129%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
(5)
|
0
|
(1)
|
(4)
|
(13)
|
(10)
|
(14)
|
(19)
|
(24)
|
(28)
|
(31)
|
(33)
|
(35)
|
(39)
|
(44)
|
(49)
|
(55)
|
(59)
|
(60)
|
(61)
|
(64)
|
(65)
|
(72)
|
(85)
|
(112)
|
(131)
|
(144)
|
(146)
|
(131)
|
(128)
|
(115)
|
(96)
|
(97)
|
(94)
|
(76)
|
(78)
|
(74)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(18)
|
(26)
|
(33)
|
(41)
|
(31)
|
(24)
|
(24)
|
(17)
|
(110)
|
(193)
|
(187)
|
(189)
|
(92)
|
(9)
|
(20)
|
(18)
|
(16)
|
137
|
299
|
301
|
476
|
108
|
45
|
43
|
(160)
|
28
|
(105)
|
(467)
|
(461)
|
(453)
|
(415)
|
(88)
|
|
Total Other Income |
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
|
Pre-Tax Income |
282
N/A
|
293
+4%
|
330
+13%
|
332
+1%
|
353
+6%
|
402
+14%
|
419
+4%
|
473
+13%
|
502
+6%
|
492
-2%
|
486
-1%
|
460
-5%
|
417
-9%
|
372
-11%
|
379
+2%
|
346
-9%
|
350
+1%
|
239
-32%
|
132
-45%
|
166
+26%
|
205
+24%
|
337
+64%
|
470
+40%
|
451
-4%
|
436
-3%
|
290
-34%
|
(71)
N/A
|
(309)
-333%
|
(620)
-101%
|
(684)
-10%
|
(745)
-9%
|
(633)
+15%
|
(520)
+18%
|
(626)
-20%
|
(420)
+33%
|
(452)
-8%
|
(701)
-55%
|
(598)
+15%
|
(516)
+14%
|
(671)
-30%
|
(559)
+17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(106)
|
(109)
|
(123)
|
(119)
|
(128)
|
(145)
|
(151)
|
(175)
|
(185)
|
(181)
|
(180)
|
(169)
|
(154)
|
(138)
|
(141)
|
(129)
|
(131)
|
(97)
|
(55)
|
(52)
|
(49)
|
(80)
|
(110)
|
(105)
|
(101)
|
(69)
|
9
|
63
|
135
|
146
|
87
|
90
|
48
|
71
|
101
|
82
|
147
|
135
|
103
|
136
|
111
|
|
Income from Continuing Operations |
177
|
184
|
207
|
213
|
226
|
257
|
269
|
299
|
317
|
310
|
307
|
291
|
264
|
234
|
238
|
217
|
219
|
143
|
77
|
114
|
156
|
257
|
360
|
346
|
335
|
220
|
(62)
|
(246)
|
(485)
|
(538)
|
(658)
|
(543)
|
(473)
|
(555)
|
(320)
|
(371)
|
(554)
|
(463)
|
(413)
|
(535)
|
(447)
|
|
Net Income (Common) |
177
N/A
|
184
+4%
|
207
+12%
|
213
+3%
|
226
+6%
|
257
+14%
|
269
+5%
|
299
+11%
|
317
+6%
|
310
-2%
|
307
-1%
|
291
-5%
|
264
-9%
|
234
-11%
|
238
+2%
|
217
-9%
|
416
+91%
|
339
-18%
|
273
-19%
|
311
+14%
|
156
-50%
|
257
+65%
|
360
+40%
|
346
-4%
|
335
-3%
|
251
-25%
|
(8)
N/A
|
(190)
-2 435%
|
(429)
-126%
|
(513)
-20%
|
(657)
-28%
|
(543)
+17%
|
(473)
+13%
|
(555)
-17%
|
(319)
+42%
|
(371)
-16%
|
(554)
-50%
|
(463)
+16%
|
(413)
+11%
|
(535)
-29%
|
(447)
+16%
|
|
EPS (Diluted) |
2.43
N/A
|
2.52
+4%
|
2.82
+12%
|
2.89
+2%
|
3.1
+7%
|
3.51
+13%
|
3.68
+5%
|
4.15
+13%
|
4.38
+6%
|
4.3
-2%
|
4.32
+0%
|
4.16
-4%
|
3.74
-10%
|
3.35
-10%
|
3.43
+2%
|
3.12
-9%
|
5.98
+92%
|
4.97
-17%
|
4
-20%
|
4.53
+13%
|
2.28
-50%
|
3.74
+64%
|
5.25
+40%
|
5.05
-4%
|
4.89
-3%
|
3.67
-25%
|
-0.09
N/A
|
-2.05
-2 178%
|
-5.06
-147%
|
-5.24
-4%
|
-5.68
-8%
|
-4.88
+14%
|
-4.5
+8%
|
-5.11
-14%
|
-2.93
+43%
|
-3.4
-16%
|
-5.1
-50%
|
-4.25
+17%
|
-3.79
+11%
|
-4.9
-29%
|
-4.1
+16%
|