| Financial Year End | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.46B | 2.96B | 3.43B | 2.80B | 2.27B | 2.42B | 3.37B | 2.49B | 952.00M | 932.00M | 871.00M |
| Cost of Revenue | 1.39B | 1.28B | 1.82B | 1.38B | 1.02B | 1.10B | 1.91B | 1.31B | 235.00M | 192.00M | 175.00M |
| Gross Profit | 1.08B | 1.68B | 1.61B | 1.42B | 1.25B | 1.32B | 1.45B | 1.18B | 717.00M | 740.00M | 696.00M |
| Operating Expenses | 585.00M | 593.00M | 566.00M | 528.00M | 523.00M | 581.00M | 583.00M | 483.00M | 301.00M | 300.00M | 270.00M |
| Selling, General & Admin | 98.00M | 593.00M | 566.00M | 528.00M | 523.00M | 581.00M | 583.00M | 483.00M | N/A | N/A | N/A |
| Research & Development | 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 | 487.00M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 301.00M | 300.00M | 270.00M |
| Operating Income | 493.00M | 569.00M | 648.00M | 528.00M | 385.00M | -712.00M | 586.00M | 469.00M | 416.00M | 440.00M | 426.00M |
| Other Expenses / Income | -410.00M | -170.00M | -126.00M | -92.00M | -71.00M | -59.00M | -51.00M | -43.00M | 103.00M | -45.00M | -47.00M |
| Before Tax Income | 83.00M | 399.00M | 522.00M | 436.00M | 314.00M | -771.00M | 535.00M | 426.00M | 519.00M | 395.00M | 379.00M |
| Income Tax Expenses | -232.00M | -1.00M | -1.00M | -1.00M | 1.00M | N/A | 2.00M | -1.19B | 203.00M | 163.00M | 155.00M |
| Net Income | 88.00M | 396.00M | 521.00M | 436.00M | 312.00M | -752.00M | 530.00M | 1.61B | 316.00M | 232.00M | 224.00M |
| Interest Expenses | 178.00M | 190.00M | 152.00M | 120.00M | 99.00M | 90.00M | 70.00M | -43.00M | 85.00M | 90.00M | 83.00M |
| Basic Shares Outstanding | 433.33M | 437.00M | 436.00M | 433.00M | 424.00M | 422.00M | 412.00M | 415.70M | 415.71M | 415.71M | 415.71M |
| Diluted Shares Outstanding | 433.33M | 437.00M | 436.00M | 433.00M | 424.00M | 422.00M | 412.00M | 415.70M | 415.71M | 415.71M | 415.71M |
| EBITDA | 686.00M | 1.02B | 1.07B | 921.00M | 750.00M | -344.00M | 878.00M | 592.00M | 710.00M | 576.00M | 539.00M |
| EBITDA Margin | 27.85% | 34.39% | 31.19% | 32.86% | 33.01% | -14.23% | 26.08% | 23.78% | 74.58% | 61.80% | 61.88% |
| EBIT | 34.00M | 585.00M | 672.00M | 555.00M | 412.00M | -662.00M | 602.00M | 380.00M | 604.00M | 485.00M | 462.00M |
| EBIT Margin | 1.38% | 19.76% | 19.59% | 19.80% | 18.13% | -27.38% | 17.88% | 15.27% | 63.45% | 52.04% | 53.04% |
| Financial Year End | 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 |