| Financial Year End | 2023-12-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.94B | 990.60M | 929.84M | 884.98M | 899.99M | 1.18B | 1.11B | 976.80M | 847.02M | 756.82M | 716.62M | 677.54M | 662.38M | 687.27M | 473.19M |
| Cost of Revenue | 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 |
| Gross Profit | 1.94B | 990.60M | 929.84M | 884.98M | 899.99M | 1.18B | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Operating Expenses | 267.42M | 11.73M | -480.46M | -635.62M | -495.99M | -367.41M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Selling, General & Admin | 347.49M | 283.55M | 262.23M | 239.01M | 252.32M | 535.74M | 450.27M | 415.25M | 346.53M | 282.98M | 235.69M | 179.43M | 293.51M | 241.99M | 117.38M |
| 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 |
| Other Operating Expenses | -267.42M | -178.97M | -742.68M | -874.63M | -748.31M | -938.29M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | -31.30M |
| Operating Income | -3.56M | 711.88M | 449.38M | 249.36M | 404.00M | 814.70M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Other Expenses / Income | 237.08M | -336.75M | 449.38M | 249.36M | 404.00M | -399.05M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Before Tax Income | 237.08M | 375.13M | 449.38M | 249.36M | 404.00M | 415.65M | 404.46M | 335.44M | 296.89M | 293.25M | 318.00M | 344.87M | 192.74M | 312.54M | 199.42M |
| Income Tax Expenses | 58.41M | 90.16M | 34.40M | 51.51M | 90.90M | 90.78M | -209.81M | 109.70M | 45.23M | 89.03M | 109.07M | 133.60M | 129.58M | 127.81M | 80.38M |
| Net Income | 178.67M | 284.97M | 414.98M | 197.85M | 313.10M | 324.87M | 614.27M | 225.74M | 251.66M | 204.22M | 208.94M | 211.26M | 63.17M | 184.74M | 119.05M |
| Interest Expenses | 323.47M | 317.49M | 163.76M | 315.85M | 529.09M | 399.05M | 254.19M | 188.83M | 135.16M | 106.65M | 92.61M | 123.27M | 138.94M | 168.20M | 83.86M |
| Basic Shares Outstanding | 73.33M | 78.81M | 90.40M | 91.71M | 95.45M | 103.74M | 105.47M | 102.94M | 102.06M | 100.46M | 98.49M | 93.65M | 95.45M | 92.95M | 92.66M |
| Diluted Shares Outstanding | 73.52M | 78.81M | 90.40M | 91.73M | 95.66M | 104.08M | 105.86M | 103.66M | 102.97M | 100.60M | 99.75M | 93.83M | 95.61M | 92.95M | 92.66M |
| EBITDA | 40.88M | 762.27M | 503.15M | 298.77M | 452.49M | 792.42M | 625.06M | 466.74M | 311.07M | 173.02M | 59.81M | 8.62M | 339.67M | 452.53M | 284.48M |
| EBITDA Margin | 2.10% | 76.95% | 54.11% | 33.76% | 50.28% | 67.03% | 56.40% | 47.78% | 36.73% | 22.86% | 8.35% | 1.27% | 51.28% | 65.84% | 60.12% |
| EBIT | 560.56M | 692.62M | 613.14M | 565.21M | 933.08M | 814.70M | 658.65M | 524.28M | 432.06M | 399.90M | 410.61M | 468.13M | 331.68M | 480.74M | 283.28M |
| EBIT Margin | 28.83% | 69.92% | 65.94% | 63.87% | 103.68% | 68.92% | 59.44% | 53.67% | 51.01% | 52.84% | 57.30% | 69.09% | 50.07% | 69.95% | 59.87% |
| Financial Year End | 2023-12-31 | 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 |