| Financial Year End | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.39B | 3.95B | 3.31B | 4.09B | 3.90B | 6.08B | 6.47B | 7.83B | 7.01B | 5.97B | 5.23B | 4.24B | 2.50B | 2.00B | 1.83B | 1.44B | 1.19B |
| Cost of Revenue | 3.94B | 3.55B | 2.99B | 3.64B | 3.22B | 5.41B | 5.87B | 7.13B | 6.06B | 4.96B | 4.52B | 3.61B | 2.05B | 1.67B | 1.43B | 1.14B | 916.06M |
| Gross Profit | 450.14M | 395.14M | 320.61M | 441.76M | 674.49M | 672.79M | 603.42M | 702.80M | 951.57M | 1.00B | 712.07M | 631.75M | 455.58M | 329.55M | 399.49M | 299.03M | 272.75M |
| Operating Expenses | 153.24M | 180.84M | 183.62M | 283.06M | 259.00M | 410.68M | 380.62M | 410.79M | 422.08M | 361.42M | 254.96M | 248.35M | 117.23M | 98.81M | 95.93M | 72.51M | 55.74M |
| Selling, General & Admin | 149.65M | 170.39M | 140.34M | 203.86M | 247.10M | 381.09M | 377.65M | 383.30M | 394.70M | 335.55M | 229.36M | 199.58M | 101.40M | 83.58M | 80.06M | 60.52M | 43.39M |
| Research & Development | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Other Operating Expenses | 3.59M | 10.45M | 43.29M | 79.20M | 13.26M | 29.58M | 2.98M | 27.49M | 27.38M | 25.87M | 25.60M | 48.77M | 15.83M | 15.24M | 15.86M | 11.99M | 12.35M |
| Operating Income | 291.43M | 211.05M | 108.24M | 63.35M | 334.71M | 497.42M | 222.79M | 292.02M | 529.49M | 643.24M | 457.11M | 383.40M | 338.35M | 230.74M | 303.56M | 226.51M | 217.01M |
| Other Expenses / Income | -518.09M | -257.66M | -146.72M | -538.08M | -124.04M | -168.71M | -786.20M | -74.69M | -22.06M | -48.24M | 63.72M | 94.25M | 79.72M | -3.19M | -70.58M | -29.04M | -51.55M |
| Before Tax Income | -226.66M | -46.61M | -38.48M | -474.73M | 133.95M | 328.71M | -563.40M | 217.33M | 507.43M | 595.00M | 520.83M | 477.64M | 418.07M | 227.55M | 232.99M | 197.48M | 165.46M |
| Income Tax Expenses | 129.87M | 43.70M | 57.99M | 319.96M | 113.32M | 123.04M | -111.81M | 75.62M | 146.20M | 182.43M | 154.57M | 141.45M | 120.62M | 81.28M | 78.95M | 59.16M | 54.34M |
| Net Income | -356.53M | -90.31M | -96.46M | -794.68M | -83.19M | 148.74M | -509.70M | 88.15M | 299.74M | 320.36M | 289.95M | 289.08M | 273.54M | 134.40M | 147.19M | 129.90M | 104.92M |
| Interest Expenses | 126.50M | 123.84M | 111.66M | 118.85M | 143.77M | 123.58M | 112.36M | 70.64M | 41.80M | 54.49M | 47.99M | 20.88M | 16.18M | 37.74M | 27.55M | 19.66M | 26.48M |
| Basic Shares Outstanding | 57.97M | 57.98M | 58.10M | 54.81M | 48.63M | 44.55M | 133.84M | 133.56M | 133.56M | 133.56M | 19.76M | 112.97M | 112.97M | 112.97M | 112.97M | 112.97M | 112.97M |
| Diluted Shares Outstanding | 57.97M | 57.98M | 58.10M | 54.81M | 48.63M | 44.55M | 133.84M | 133.56M | 133.56M | 133.56M | 19.76M | 112.97M | 112.97M | 112.97M | 112.97M | 112.97M | 112.97M |
| EBITDA | 468.46M | 387.92M | 305.37M | 265.98M | 648.80M | 681.71M | -220.88M | 540.83M | 747.77M | 816.42M | 737.02M | 629.65M | 541.26M | 328.21M | 317.95M | 275.31M | 248.31M |
| EBITDA Margin | 10.68% | 9.83% | 9.21% | 6.51% | 16.64% | 11.21% | -3.41% | 6.91% | 10.67% | 13.68% | 14.09% | 14.85% | 21.63% | 16.40% | 17.40% | 19.12% | 20.89% |
| EBIT | -100.15M | 77.23M | 73.18M | -355.87M | 173.90M | 395.35M | -509.14M | 234.41M | 487.74M | 557.28M | 492.52M | 451.40M | 410.33M | 253.42M | 253.69M | 208.72M | 185.73M |
| EBIT Margin | -2.28% | 1.96% | 2.21% | -8.71% | 4.46% | 6.50% | -7.87% | 2.99% | 6.96% | 9.34% | 9.41% | 10.64% | 16.40% | 12.66% | 13.88% | 14.49% | 15.62% |
| Financial Year End | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |