| Financial Year End | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|
| Revenue | 8.96B | 7.50B | 5.67B | 7.28B | 7.44B | 6.82B | 6.66B |
| Cost of Revenue | 8.03B | 6.57B | 4.86B | 6.27B | 6.55B | 5.87B | 5.60B |
| Gross Profit | 929.00M | 931.00M | 813.00M | 1.01B | 893.00M | 958.00M | 1.06B |
| Operating Expenses | 520.00M | 534.00M | 545.00M | 643.00M | 623.00M | 693.00M | 736.00M |
| Selling, General & Admin | 246.00M | 247.00M | 258.00M | 346.00M | 288.00M | 361.00M | 396.00M |
| Research & Development | 37.00M | 34.00M | 36.00M | 45.00M | 63.00M | 66.00M | 83.00M |
| Other Operating Expenses | 237.00M | 253.00M | 251.00M | 252.00M | -4.00M | 11.00M | 5.00M |
| Operating Income | 368.00M | 330.00M | 198.00M | 277.00M | 374.00M | 132.00M | 256.00M |
| Other Expenses / Income | -560.00M | -789.00M | -306.00M | -100.00M | -133.00M | 119.00M | -88.00M |
| Before Tax Income | -192.00M | -459.00M | -108.00M | 177.00M | 241.00M | 251.00M | 168.00M |
| Income Tax Expenses | -11.00M | -62.00M | 1.00M | -48.00M | 71.00M | 42.00M | 13.00M |
| Net Income | -181.00M | -397.00M | -109.00M | 225.00M | 170.00M | 209.00M | 155.00M |
| Interest Expenses | 104.00M | 100.00M | 118.00M | 115.00M | 129.00M | 168.00M | 97.00M |
| Basic Shares Outstanding | 103.60M | 108.70M | 109.00M | 108.60M | 112.70M | 112.70M | 120.70M |
| Diluted Shares Outstanding | 103.60M | 108.70M | 109.00M | 108.60M | 113.80M | 113.80M | 122.10M |
| EBITDA | 605.00M | 583.00M | 449.00M | 616.00M | 538.00M | 552.00M | 591.00M |
| EBITDA Margin | 6.75% | 7.77% | 7.91% | 8.47% | 7.23% | 8.09% | 8.87% |
| EBIT | -88.00M | -359.00M | 10.00M | 292.00M | 370.00M | 419.00M | 265.00M |
| EBIT Margin | -0.98% | -4.78% | 0.18% | 4.01% | 4.97% | 6.14% | 3.98% |
| Financial Year End | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |