Income Statement
(in thousands)
2014
Act
2015
Act
2016
Act
2017Q3
Act
Automotive revenues 30,07,012 37,40,973 63,50,766 69,39,105
Energy generation and storage 4,208 14,477 1,81,394 8,18,229
Services and other 1,87,136 2,90,575 4,67,972 7,13,168
Total revenues 31,98,356 40,46,025 70,00,132 84,70,502
Automotive cost of revenues -21,45,749 -28,23,302 -47,50,081 -52,41,532
Energy generation and storage cost of revenues -4,005 -12,287 -1,78,332 -5,92,823
Services and other cost of revenues -1,66,931 -2,86,933 -4,72,462 -8,52,446
Gross profit 8,81,671 9,23,503 15,99,257 17,83,701
Research and development -4,64,700 -7,17,900 -8,34,408 -10,23,436
Selling, general and administrative -6,03,660 -9,22,232 -14,32,189 -17,94,210
EBIT -1,86,689 -7,16,629 -6,67,340 -10,33,945
Interest income 1,126 1,508 8,530 13,406
Interest expense -1,00,886 -1,18,851 -1,98,810 -3,24,896 -99,760
Other income (expense), net 1,813 -41,652 1,11,272 -83,696
EBT -2,84,636 -8,75,624 -7,46,348 -14,29,131
Provision for income taxes -9,404 -13,039 -26,698 -40,640
Net loss incl. minority interests -2,94,040 -8,88,663 -7,73,046 -14,69,771
Minority interests - - 98,132 1,83,721
Net loss (2,94,040)$ (8,88,663)$ (6,74,914)$ (12,86,050)$
Revenue % automotive 24.4% 69.8% 9.3%
GP% automotive 28.6% 24.5% 25.2% 24.5%
GP% energy generation and automotive 4.8% 15.1% 1.7% 27.5%
GP% services and other 10.8% 1.3% -1.0% -19.5%
Overall GP% 27.6% 22.8% 22.8% 21.1%
EBIT % -6.2% -19.2% -10.5% -14.9%
Net loss % -9.8% -23.8% -10.6% -18.5%
Interest Coverage n.a. n.a. n.a. n.a.
ROA -5.0% -11.0% -3.0% -4.6%
ROE -32.3% -82.0% -14.2% -25.1%

P&L DATA

  • 1.
    Income Statement (in thousands) 2014 Act 2015 Act 2016 Act 2017Q3 Act Automotiverevenues 30,07,012 37,40,973 63,50,766 69,39,105 Energy generation and storage 4,208 14,477 1,81,394 8,18,229 Services and other 1,87,136 2,90,575 4,67,972 7,13,168 Total revenues 31,98,356 40,46,025 70,00,132 84,70,502 Automotive cost of revenues -21,45,749 -28,23,302 -47,50,081 -52,41,532 Energy generation and storage cost of revenues -4,005 -12,287 -1,78,332 -5,92,823 Services and other cost of revenues -1,66,931 -2,86,933 -4,72,462 -8,52,446 Gross profit 8,81,671 9,23,503 15,99,257 17,83,701 Research and development -4,64,700 -7,17,900 -8,34,408 -10,23,436 Selling, general and administrative -6,03,660 -9,22,232 -14,32,189 -17,94,210 EBIT -1,86,689 -7,16,629 -6,67,340 -10,33,945 Interest income 1,126 1,508 8,530 13,406 Interest expense -1,00,886 -1,18,851 -1,98,810 -3,24,896 -99,760 Other income (expense), net 1,813 -41,652 1,11,272 -83,696 EBT -2,84,636 -8,75,624 -7,46,348 -14,29,131 Provision for income taxes -9,404 -13,039 -26,698 -40,640 Net loss incl. minority interests -2,94,040 -8,88,663 -7,73,046 -14,69,771 Minority interests - - 98,132 1,83,721 Net loss (2,94,040)$ (8,88,663)$ (6,74,914)$ (12,86,050)$ Revenue % automotive 24.4% 69.8% 9.3% GP% automotive 28.6% 24.5% 25.2% 24.5% GP% energy generation and automotive 4.8% 15.1% 1.7% 27.5% GP% services and other 10.8% 1.3% -1.0% -19.5% Overall GP% 27.6% 22.8% 22.8% 21.1% EBIT % -6.2% -19.2% -10.5% -14.9% Net loss % -9.8% -23.8% -10.6% -18.5% Interest Coverage n.a. n.a. n.a. n.a. ROA -5.0% -11.0% -3.0% -4.6% ROE -32.3% -82.0% -14.2% -25.1%