Frontier Group Statements
UL
Frontier Group Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
973
100
435
44.7
538
55.3
—
0
496
51
513
52.7
25
2.6
7
0.7
—
0
32
3.3
1
0.1
31
3.2
0.137
226.6
865
100
422
48.8
443
51.2
—
0
459
53.1
474
54.8
-31
-3.6
7
0.8
—
0
-24
-2.8
2
0.2
-26
-3.006
-0.116
223.43
891
100
428
48
463
52
—
0
431
48.4
466
52.3
-3
-0.3
9
1
—
0
6
0.7
43
4.8
-37
-4.2
-0.167
221.93
883
100
441
49.9
442
50.1
—
0
443
50.2
496
56.2
-54
-6.1
9
1
—
0
-45
-5.1
-13
-1.5
-32
-3.6
-0.14
220.8
967
100
392
40.5
575
59.5
—
0
431
44.6
496
51.3
79
8.2
9
0.9
—
0
88
9.1
17
1.8
71
7.3
0.32
220.4
848
100
423
49.9
425
50.1
—
0
412
48.6
449
52.9
-24
-2.8
8
0.9
—
0
-17
-2.005
-4
-0.5
-13
-1.5
-0.06
218.2
906
100
459
50.7
447
49.3
—
0
366
40.4
400
44.2
47
5.2
5
0.6
—
0
50
5.5
10
1.1
40
4.4
0.18
217.8
906
100
446
49.2
460
50.8
—
0
367
40.5
416
45.9
44
4.9
2
0.2
—
0
58
6.4
27
3
31
3.4
0.14
219.9
909
100
468
51.5
441
48.5
—
0
371
40.8
425
46.8
16
1.8
1
0.1
—
0
8
0.9
-5
-0.6
13
1.4
0.06
218.9
605
100
343
56.7
262
43.3
—
0
343
56.7
404
66.8
-142
-23.5
-8
-1.3
—
0
-161
-26.6
-40
-6.6
-121
-20
-0.56
217.3
609
100
317
52.1
292
47.9
—
0
327
53.7
378
62.1
-86
-14.1
—
0
—
0
-86
-14.1
-33
-5.4
-53
-8.7
-0.25
216.3
630
100
294
46.7
336
53.3
—
0
331
52.5
365
57.9
-29
-4.6
-2
-0.3
—
0
41
6.5
18
2.9
22
3.5
0.1
218.3
550
100
272
49.5
278
50.5
—
0
318
57.8
347
63.1
-69
-12.5
-4
-0.7
—
0
14
2.5
-5
-0.9
18
3.3
0.08
215.9
271
100
222
81.9
49
18.1
—
0
252
93
277
102.2
-228
-84.1
-21
-7.7
—
0
-113
-41.7
-22
-8.1
-91
-33.6
-0.46
199.5
267
100
187
70
80
30
—
0
242
90.6
269
100.7
-189
-70.8
-9
-3.4
—
0
-193
-72.3
-66
-24.7
-127
-47.6
-0.59
215.1
655
100
270
41.2
385
58.8
—
0
300
45.8
317
48.4
68
10.4
4
0.6
—
0
72
11
16
2.4
56
8.5
0.26
215.1