Jet Airways (India) Limited
NSE:JETAIRWAYS.NS
35.42 (INR) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q2 | 2019 Q1 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 0 | 375.7 | 123.7 | 123.7 | 124.5 | 125.3 | 110 | 105.8 | 410.2 | 738.3 | 93.8 | 95.4 | 99.2 | 98 | 90 | 3,040.7 | 64,110 | 61,611.5 | 62,570 | 61,956.9 | 64,120 | 59,510 | 59,500 | 58,211.8 | 57,839 | 56,820 | 54,055 | 56,071.8 | 57,016 | 55,039 | 55,084 | 53,974 | 54,361 | 47,236.275 | 47,236.275 | 47,236.275 | 47,236.275 | 46,903.9 | 46,903.9 | 46,903.9 | 46,903.9 | 41,758.05 | 41,758.05 | 41,758.05 | 41,758.05 | 36,817.45 | 36,817.45 | 36,817.45 | 36,817.45 | 30,595.15 | 30,595.15 | 30,595.15 | 30,595.15 | 33,622.15 | 33,622.15 | 33,622.15 | 33,622.15 | 27,303.175 | 27,303.175 | 27,303.175 | 27,303.175 | 18,503.275 | 18,503.275 | 18,503.275 | 18,503.275 | 15,338.675 | 15,338.675 | 15,338.675 | 15,338.675 | 11,050.425 | 11,050.425 | 11,050.425 | 11,050.425 |
| Cost of Revenue
| 0 | 404.6 | 433.3 | 425.7 | 460.7 | 486.1 | 486.7 | 489.6 | 491.3 | 504.3 | 578.3 | 625.5 | 564.5 | 592 | 899.8 | 8,001.3 | 48,400 | 45,961 | 47,370 | 57,254.6 | 39,120 | 36,260 | 36,370 | 46,550.8 | 34,113 | 34,126 | 30,334 | 14,579.6 | 31,810 | 32,683 | 33,314 | 22,566.3 | 34,495 | 45,296.425 | 45,296.425 | 45,296.425 | 45,296.425 | 39,474.025 | 39,474.025 | 39,474.025 | 39,474.025 | 31,371.025 | 31,371.025 | 31,371.025 | 31,371.025 | 12,918.35 | 12,918.35 | 12,918.35 | 12,918.35 | 9,395.975 | 9,395.975 | 9,395.975 | 9,395.975 | 14,633.875 | 14,633.875 | 14,633.875 | 14,633.875 | 10,174.95 | 10,174.95 | 10,174.95 | 10,174.95 | 6,069.1 | 6,069.1 | 6,069.1 | 6,069.1 | 4,197.325 | 4,197.325 | 4,197.325 | 4,197.325 | 2,629.325 | 2,629.325 | 2,629.325 | 2,629.325 |
| Gross Profit
| 0 | -28.9 | -309.6 | -302 | -336.2 | -360.8 | -376.7 | -383.8 | -81.1 | 234 | -484.5 | -530.1 | -465.3 | -494 | -809.8 | -4,960.6 | 15,710 | 15,650.5 | 15,200 | 4,702.3 | 25,000 | 23,250 | 23,130 | 11,661 | 23,726 | 22,694 | 23,721 | 41,492.2 | 25,206 | 22,356 | 21,770 | 31,407.7 | 19,866 | 1,939.85 | 1,939.85 | 1,939.85 | 1,939.85 | 7,429.875 | 7,429.875 | 7,429.875 | 7,429.875 | 10,387.025 | 10,387.025 | 10,387.025 | 10,387.025 | 23,899.1 | 23,899.1 | 23,899.1 | 23,899.1 | 21,199.175 | 21,199.175 | 21,199.175 | 21,199.175 | 18,988.275 | 18,988.275 | 18,988.275 | 18,988.275 | 17,128.225 | 17,128.225 | 17,128.225 | 17,128.225 | 12,434.175 | 12,434.175 | 12,434.175 | 12,434.175 | 11,141.35 | 11,141.35 | 11,141.35 | 11,141.35 | 8,421.1 | 8,421.1 | 8,421.1 | 8,421.1 |
| Gross Profit Ratio
| 0 | -0.077 | -2.503 | -2.441 | -2.7 | -2.879 | -3.425 | -3.628 | -0.198 | 0.317 | -5.165 | -5.557 | -4.691 | -5.041 | -8.998 | -1.631 | 0.245 | 0.254 | 0.243 | 0.076 | 0.39 | 0.391 | 0.389 | 0.2 | 0.41 | 0.399 | 0.439 | 0.74 | 0.442 | 0.406 | 0.395 | 0.582 | 0.365 | 0.041 | 0.041 | 0.041 | 0.041 | 0.158 | 0.158 | 0.158 | 0.158 | 0.249 | 0.249 | 0.249 | 0.249 | 0.649 | 0.649 | 0.649 | 0.649 | 0.693 | 0.693 | 0.693 | 0.693 | 0.565 | 0.565 | 0.565 | 0.565 | 0.627 | 0.627 | 0.627 | 0.627 | 0.672 | 0.672 | 0.672 | 0.672 | 0.726 | 0.726 | 0.726 | 0.726 | 0.762 | 0.762 | 0.762 | 0.762 |
| Reseach & Development 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,738.875 | 1,738.875 | 1,738.875 | 0 | 1,514.8 | 1,514.8 | 1,514.8 | 0 | 1,532.3 | 1,532.3 | 1,532.3 | 2,054.05 | 2,054.05 | 2,054.05 | 2,054.05 | 1,346.925 | 1,346.925 | 1,346.925 | 1,346.925 | 1,348.325 | 1,348.325 | 1,348.325 | 1,348.325 | 785 | 785 | 785 | 785 | 5,968.8 | 5,968.8 | 5,968.8 | 5,968.8 | 5,810.375 | 5,810.375 | 5,810.375 | 5,810.375 | 7,619.625 | 7,619.625 | 7,619.625 | 7,619.625 | 4,751.775 | 4,751.775 | 4,751.775 | 4,751.775 | 2,706.1 | 2,706.1 | 2,706.1 | 2,706.1 | 1,342.725 | 1,342.725 | 1,342.725 | 1,342.725 | 960.475 | 960.475 | 960.475 | 960.475 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.4 | 3.4 | 283.5 | 5,790 | 6,373.3 | 5,610 | 7,880.9 | 7,000 | 6,560 | 6,840 | 6,174.8 | 6,393 | 6,295 | 6,470 | 5,727.9 | 5,450 | 6,419 | 6,011 | 6,398.8 | 5,105 | 3,825.9 | 3,825.9 | 3,825.9 | 3,825.9 | 3,733.775 | 3,733.775 | 3,733.775 | 3,733.775 | 3,740.5 | 3,740.5 | 3,740.5 | 3,740.5 | 3,428.525 | 3,428.525 | 3,428.525 | 3,428.525 | 2,744.3 | 2,744.3 | 2,744.3 | 2,744.3 | 3,010.075 | 3,010.075 | 3,010.075 | 3,010.075 | 2,784.3 | 2,784.3 | 2,784.3 | 2,784.3 | 2,002.125 | 2,002.125 | 2,002.125 | 2,002.125 | 1,935.05 | 1,935.05 | 1,935.05 | 1,935.05 | 1,397.65 | 1,397.65 | 1,397.65 | 1,397.65 |
| SG&A
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 633.9 | 0 | 0 | 0.4 | 3.4 | 283.5 | 5,790 | 6,373.3 | 5,610 | 9,110.2 | 7,000 | 6,560 | 6,840 | 7,482.2 | 6,393 | 6,295 | 6,470 | 6,911.7 | 5,450 | 6,419 | 6,011 | 7,488.8 | 5,105 | 5,172.825 | 5,172.825 | 5,172.825 | 5,172.825 | 5,082.1 | 5,082.1 | 5,082.1 | 5,082.1 | 4,525.5 | 4,525.5 | 4,525.5 | 4,525.5 | 9,397.325 | 9,397.325 | 9,397.325 | 9,397.325 | 8,554.675 | 8,554.675 | 8,554.675 | 8,554.675 | 10,629.7 | 10,629.7 | 10,629.7 | 10,629.7 | 7,536.075 | 7,536.075 | 7,536.075 | 7,536.075 | 4,708.225 | 4,708.225 | 4,708.225 | 4,708.225 | 3,277.775 | 3,277.775 | 3,277.775 | 3,277.775 | 2,358.125 | 2,358.125 | 2,358.125 | 2,358.125 |
| Other Expenses
| 0 | 15.1 | 34.5 | 4.6 | 10.7 | 5.7 | -4,671.5 | 21.9 | 39.9 | 11.8 | -2,287.8 | 709.4 | 1,626.9 | 11.6 | 27.6 | 120.5 | 0 | 755.4 | -5,747.625 | -5,747.625 | -5,747.625 | 0 | -5,537.275 | -5,537.275 | -5,537.275 | 0 | -4,409.8 | -4,409.8 | -4,409.8 | -4,470.6 | -4,470.6 | -4,470.6 | -4,470.6 | -2,788.85 | -2,788.85 | -2,788.85 | -2,788.85 | -3,114.1 | -3,114.1 | -3,114.1 | -3,114.1 | -4,387.275 | -4,387.275 | -4,387.275 | -4,387.275 | 0 | -4,387.275 | 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 |
| Operating Expenses
| 0 | 486.3 | 266.4 | 2,178.9 | 2,745.5 | 3,534 | -2,724.5 | 666.6 | 552.3 | 1,505.7 | -1,737.4 | 577.9 | 150.1 | 1,009.8 | 913.6 | 3,196.7 | 20,440 | 27,066.7 | 25,940 | 14,669.4 | 20,900 | 20,640 | 20,580 | 1,802.1 | 19,928 | 19,555 | 20,381 | 37,518 | 18,351 | 19,334 | 17,166 | 49,280.8 | 17,516 | 2,383.975 | 2,383.975 | 2,383.975 | 2,383.975 | 1,968 | 1,968 | 1,968 | 1,968 | 138.225 | 138.225 | 138.225 | 138.225 | 9,397.325 | 9,397.325 | 9,397.325 | 9,397.325 | 8,554.675 | 8,554.675 | 8,554.675 | 8,554.675 | 10,629.7 | 10,629.7 | 10,629.7 | 10,629.7 | 7,536.075 | 7,536.075 | 7,536.075 | 7,536.075 | 4,708.225 | 4,708.225 | 4,708.225 | 4,708.225 | 3,277.775 | 3,277.775 | 3,277.775 | 3,277.775 | 2,358.125 | 2,358.125 | 2,358.125 | 2,358.125 |
| Operating Income
| 0 | -500.1 | -541.5 | -2,476.3 | -3,071 | -3,889.1 | -2,336.3 | -1,028.5 | -593.5 | -1,050.4 | -1,034.9 | -398.6 | 1,011.5 | -398.6 | -1,695.8 | -8,036.8 | -5,060 | -10,660.8 | -11,270 | -7,234.9 | 1,980 | 850 | 200 | 4,152.7 | 1,189 | 797 | 2,485 | 6,655.4 | 5,547 | 1,829 | 1,815 | -4,020.4 | -216 | -7,923.05 | -7,923.05 | -7,923.05 | -7,923.05 | 593.525 | 593.525 | 593.525 | 593.525 | -1,085.325 | -1,085.325 | -1,085.325 | -1,085.325 | -121.075 | -121.075 | -121.075 | -121.075 | -1,076.35 | -1,076.35 | -1,076.35 | -1,076.35 | -2,567.475 | -2,567.475 | -2,567.475 | -2,567.475 | -2,028.8 | -2,028.8 | -2,028.8 | -2,028.8 | 128.4 | 128.4 | 128.4 | 128.4 | 1,805.65 | 1,805.65 | 1,805.65 | 1,805.65 | 1,455.325 | 1,455.325 | 1,455.325 | 1,455.325 |
| Operating Income Ratio
| 0 | -1.331 | -4.378 | -20.019 | -24.667 | -31.038 | -21.239 | -9.721 | -1.447 | -1.423 | -11.033 | -4.178 | 10.197 | -4.067 | -18.842 | -2.643 | -0.079 | -0.173 | -0.18 | -0.117 | 0.031 | 0.014 | 0.003 | 0.071 | 0.021 | 0.014 | 0.046 | 0.119 | 0.097 | 0.033 | 0.033 | -0.074 | -0.004 | -0.168 | -0.168 | -0.168 | -0.168 | 0.013 | 0.013 | 0.013 | 0.013 | -0.026 | -0.026 | -0.026 | -0.026 | -0.003 | -0.003 | -0.003 | -0.003 | -0.035 | -0.035 | -0.035 | -0.035 | -0.076 | -0.076 | -0.076 | -0.076 | -0.074 | -0.074 | -0.074 | -0.074 | 0.007 | 0.007 | 0.007 | 0.007 | 0.118 | 0.118 | 0.118 | 0.118 | 0.132 | 0.132 | 0.132 | 0.132 |
| Total Other Income Expenses Net
| 0 | -6.4 | -7.8 | -11.5 | -11.4 | -12 | -6.3 | -13.4 | -14.3 | 8.5 | -35.2 | -42.3 | -169.2 | -42.3 | -109.9 | -2,840.6 | -2,260 | -2,313.8 | -1,990 | -2,279.6 | -120 | -140 | 380 | 7,159.1 | 374 | 50 | -1,222 | -2,302.8 | -876 | -1,000 | 449 | -13,973.6 | 245 | -2,398.925 | -2,398.925 | -2,398.925 | -2,398.925 | -2,539.975 | -2,539.975 | -2,539.975 | -2,539.975 | -2,514.475 | -2,514.475 | -2,514.475 | -2,514.475 | 0 | 0 | 0 | 0 | 51.8 | 51.8 | 51.8 | 51.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax
| 0 | -506.5 | -549.3 | -2,487.8 | -3,082.4 | -3,901.1 | -2,336.3 | -1,041.9 | -607.8 | -1,289.6 | -1,070.1 | -440.9 | 842.3 | -1,533.5 | -1,805.7 | -10,877.4 | -7,320 | -12,974.6 | -13,260 | -9,514.5 | 1,860 | 710 | 580 | 11,311.8 | 1,563 | 847 | 1,263 | 4,352.6 | 4,671 | 829 | 2,264 | -17,994 | 29 | -10,321.975 | -10,321.975 | -10,321.975 | -10,321.975 | -1,946.45 | -1,946.45 | -1,946.45 | -1,946.45 | -3,599.8 | -3,599.8 | -3,599.8 | -3,599.8 | -121.075 | -121.075 | -121.075 | -121.075 | -1,024.55 | -1,024.55 | -1,024.55 | -1,024.55 | -2,567.475 | -2,567.475 | -2,567.475 | -2,567.475 | -2,028.8 | -2,028.8 | -2,028.8 | -2,028.8 | 128.4 | 128.4 | 128.4 | 128.4 | 1,805.65 | 1,805.65 | 1,805.65 | 1,805.65 | 1,455.325 | 1,455.325 | 1,455.325 | 1,455.325 |
| Income Before Tax Ratio
| 0 | -1.348 | -4.441 | -20.112 | -24.758 | -31.134 | -21.239 | -9.848 | -1.482 | -1.747 | -11.408 | -4.622 | 8.491 | -15.648 | -20.063 | -3.577 | -0.114 | -0.211 | -0.212 | -0.154 | 0.029 | 0.012 | 0.01 | 0.194 | 0.027 | 0.015 | 0.023 | 0.078 | 0.082 | 0.015 | 0.041 | -0.333 | 0.001 | -0.219 | -0.219 | -0.219 | -0.219 | -0.041 | -0.041 | -0.041 | -0.041 | -0.086 | -0.086 | -0.086 | -0.086 | -0.003 | -0.003 | -0.003 | -0.003 | -0.033 | -0.033 | -0.033 | -0.033 | -0.076 | -0.076 | -0.076 | -0.076 | -0.074 | -0.074 | -0.074 | -0.074 | 0.007 | 0.007 | 0.007 | 0.007 | 0.118 | 0.118 | 0.118 | 0.118 | 0.132 | 0.132 | 0.132 | 0.132 |
| Income Tax Expense
| 0 | -389.3 | -389.3 | -381.6 | -410.8 | -417.4 | -2,330 | -431 | 2,004.1 | -21.9 | -385.9 | -562.3 | -681.8 | 1,092.6 | -20.7 | 4,264.6 | 0 | -1,504.75 | 1,388.15 | 1,388.15 | 1,388.15 | 0 | -0.5 | -0.5 | -0.5 | 2 | 0.025 | 0.1 | 0.025 | 0.025 | 0.025 | 0.1 | 0.025 | -0.3 | -0.3 | -0.3 | -0.3 | 3.05 | 3.05 | 3.05 | 3.05 | -49.475 | -49.475 | -49.475 | -49.475 | 93.525 | 93.525 | 93.525 | 93.525 | -25.9 | -25.9 | -25.9 | -25.9 | -163.95 | -163.95 | -163.95 | -163.95 | -394.125 | -394.125 | -394.125 | -394.125 | 58.55 | 58.55 | 58.55 | 58.55 | 675.55 | 675.55 | 675.55 | 675.55 | 475.35 | 475.35 | 475.35 | 475.35 |
| Net Income
| 0 | -506.5 | -549.3 | -2,487.8 | -3,082.4 | -3,901.1 | -2,336.3 | -1,041.9 | -3,057.6 | -1,289.6 | -1,070.1 | -440.9 | 1,524.1 | -1,533.5 | -1,785 | -15,142 | -7,320 | -12,974.6 | -13,260 | -9,514.5 | 1,860 | 710 | 580 | 11,311.8 | 1,563 | 849 | 1,263 | 4,352.5 | 4,671 | 829 | 2,264 | -17,994.1 | 29 | -10,321.675 | -10,321.675 | -10,321.675 | -10,321.675 | -1,949.5 | -1,949.5 | -1,949.5 | -1,949.5 | -3,550.325 | -3,550.325 | -3,550.325 | -3,550.325 | -214.6 | -214.6 | -214.6 | -214.6 | -998.65 | -998.65 | -998.65 | -998.65 | -2,403.525 | -2,403.525 | -2,403.525 | -2,403.525 | -1,634.675 | -1,634.675 | -1,634.675 | -1,634.675 | 69.85 | 69.85 | 69.85 | 69.85 | 1,130.1 | 1,130.1 | 1,130.1 | 1,130.1 | 979.975 | 979.975 | 979.975 | 979.975 |
| Net Income Ratio
| 0 | -1.348 | -4.441 | -20.112 | -24.758 | -31.134 | -21.239 | -9.848 | -7.454 | -1.747 | -11.408 | -4.622 | 15.364 | -15.648 | -19.833 | -4.98 | -0.114 | -0.211 | -0.212 | -0.154 | 0.029 | 0.012 | 0.01 | 0.194 | 0.027 | 0.015 | 0.023 | 0.078 | 0.082 | 0.015 | 0.041 | -0.333 | 0.001 | -0.219 | -0.219 | -0.219 | -0.219 | -0.042 | -0.042 | -0.042 | -0.042 | -0.085 | -0.085 | -0.085 | -0.085 | -0.006 | -0.006 | -0.006 | -0.006 | -0.033 | -0.033 | -0.033 | -0.033 | -0.071 | -0.071 | -0.071 | -0.071 | -0.06 | -0.06 | -0.06 | -0.06 | 0.004 | 0.004 | 0.004 | 0.004 | 0.074 | 0.074 | 0.074 | 0.074 | 0.089 | 0.089 | 0.089 | 0.089 |
| EPS
| 0 | -4.46 | -4.84 | -21.9 | -27.14 | -34.34 | -20.57 | -9.17 | -26.92 | -11.35 | -9.44 | -3.88 | 13.42 | -13.5 | -15.71 | -133.29 | 0 | -114.22 | -116.73 | -83.76 | 16.37 | 0 | 5.11 | 99.58 | 13.76 | 0 | 11.12 | 38.39 | 41.1 | 7.3 | 19.93 | -158.4 | 5.6 | -107.3 | -107.3 | -107.3 | -107.3 | -22.58 | -22.58 | -22.58 | -22.58 | -41.12 | -41.12 | -41.12 | -41.12 | -2.49 | -2.49 | -2.49 | -2.49 | -11.57 | -11.57 | -11.57 | -11.57 | -27.84 | -27.84 | -27.84 | -27.84 | -18.93 | -18.93 | -18.93 | -18.93 | 0.81 | 0.81 | 0.81 | 0.81 | 13.09 | 13.09 | 13.09 | 13.09 | 13.43 | 13.43 | 13.43 | 13.43 |
| EPS Diluted
| 0 | -4.46 | -4.83 | -21.9 | -27.14 | -34.34 | -20.57 | -9.17 | -26.92 | -11.35 | -9.42 | -3.88 | 13.42 | -13.5 | -15.71 | -133.29 | 0 | -114.22 | -116.73 | -83.76 | 16.37 | 0 | 5.11 | 99.58 | 13.76 | 0 | 11.12 | 38.39 | 41.1 | 7.3 | 19.93 | -158.4 | 5.6 | -107.3 | -107.3 | -107.3 | -107.3 | -22.58 | -22.58 | -22.58 | -22.58 | -41.12 | -41.12 | -41.12 | -41.12 | -2.49 | -2.49 | -2.49 | -2.49 | -11.57 | -11.57 | -11.57 | -11.57 | -27.84 | -27.84 | -27.84 | -27.84 | -18.93 | -18.93 | -18.93 | -18.93 | 0.81 | 0.81 | 0.81 | 0.81 | 7.96 | 7.96 | 7.96 | 7.96 | 1.99 | 1.99 | 1.99 | 1.99 |
| EBITDA
| 0 | -500.1 | -541.5 | -2,476.3 | -3,071 | -3,889 | -2,323.7 | -1,028.5 | -593.5 | -1,259.9 | -1,034.9 | -398.6 | 1,011.5 | -1,492.2 | -1,695.8 | -8,036.8 | -3,555.25 | -10,660.8 | -9,765.25 | -5,730.15 | 4,153.225 | 3,023.225 | 2,373.225 | 5,785.65 | 3,649.475 | 3,257.475 | 4,852 | 9,146 | 7,418.475 | 3,742.275 | 3,686.475 | -2,107.125 | 1,978.45 | -5,728.6 | -5,728.6 | -5,728.6 | -5,728.6 | 2,916.9 | 2,916.9 | 2,916.9 | 2,916.9 | 1,276.225 | 1,276.225 | 1,276.225 | 1,276.225 | 2,175.35 | 2,175.35 | 2,175.35 | 2,175.35 | 1,346.325 | 1,346.325 | 1,346.325 | 1,346.325 | -312.25 | -312.25 | -312.25 | -312.25 | -24.3 | -24.3 | -24.3 | -24.3 | 1,222.2 | 1,222.2 | 1,222.2 | 1,222.2 | 2,870.375 | 2,870.375 | 2,870.375 | 2,870.375 | 2,643.5 | 2,643.5 | 2,643.5 | 2,643.5 |
| EBITDA Ratio
| 0 | -1.331 | -4.378 | -20.019 | -24.667 | -31.038 | -21.125 | -9.721 | -1.447 | -1.706 | -11.033 | -4.178 | 10.197 | -15.227 | -18.842 | -2.643 | -0.055 | -0.173 | -0.156 | -0.092 | 0.065 | 0.051 | 0.04 | 0.099 | 0.063 | 0.057 | 0.09 | 0.163 | 0.13 | 0.068 | 0.067 | -0.039 | 0.036 | -0.121 | -0.121 | -0.121 | -0.121 | 0.062 | 0.062 | 0.062 | 0.062 | 0.031 | 0.031 | 0.031 | 0.031 | 0.059 | 0.059 | 0.059 | 0.059 | 0.044 | 0.044 | 0.044 | 0.044 | -0.009 | -0.009 | -0.009 | -0.009 | -0.001 | -0.001 | -0.001 | -0.001 | 0.066 | 0.066 | 0.066 | 0.066 | 0.187 | 0.187 | 0.187 | 0.187 | 0.239 | 0.239 | 0.239 | 0.239 |