Financial Year End | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2016-01-02 | 2015-01-03 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2011-01-01 | 2010-01-02 | 2009-01-03 | 2008-01-05 | 2007-01-06 | 2005-12-31 | 2005-01-01 | 2004-01-03 | 2003-01-04 | 2002-01-05 | 2000-12-30 | 2000-01-01 | 1999-01-02 | 1998-01-03 | 1996-12-31 | 1995-12-31 | 1994-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1.41B | 1.68B | 1.87B | 1.61B | 2.22B | 2.54B | 2.79B | 3.04B | 3.23B | 3.51B | 3.26B | 2.86B | 2.57B | 2.03B | 1.55B | 1.58B | 1.43B | 1.21B | 1.04B | 959.96M | 781.17M | 663.34M | 545.54M | 504.29M | 418.80M | 304.70M | 244.80M | 205.90M | 181.10M | 161.90M |
Cost of Revenue | 732.80M | 851.70M | 903.60M | 842.90M | 1.12B | 1.20B | 1.43B | 1.46B | 1.48B | 1.51B | 1.40B | 1.25B | 1.13B | 875.53M | 703.24M | 732.09M | 690.95M | 605.05M | 506.76M | 449.87M | 379.80M | 329.25M | 273.69M | 242.10M | 200.00M | 149.80M | 124.30M | 104.70M | 95.70M | 88.50M |
Gross Profit | 679.58M | 830.70M | 966.40M | 770.40M | 1.10B | 1.34B | 1.36B | 1.58B | 1.75B | 2.00B | 1.86B | 1.61B | 1.44B | 1.16B | 844.85M | 851.15M | 742.03M | 608.92M | 533.71M | 510.10M | 401.38M | 334.08M | 271.85M | 262.18M | 218.80M | 154.90M | 120.50M | 101.20M | 85.40M | 73.40M |
Operating Expenses | 822.61M | 823.70M | 842.60M | 866.70M | 1.08B | 1.22B | 1.73B | 1.42B | 1.44B | 1.43B | 1.30B | 1.12B | 967.20M | 778.75M | 633.22M | 645.38M | 555.55M | 485.59M | 424.31M | 368.63M | 291.63M | 238.16M | 195.00M | 168.36M | 131.30M | 99.50M | 86.00M | 76.80M | 64.90M | 47.10M |
Selling, General & Admin | 757.77M | 823.70M | 842.60M | 866.70M | 1.08B | 1.22B | 1.73B | 1.42B | 1.44B | 1.43B | 1.30B | 1.12B | 967.20M | 778.75M | 633.22M | 645.38M | 555.55M | 485.59M | 424.31M | 368.63M | 291.63M | 238.16M | 195.00M | 161.93M | 125.40M | 95.10M | 83.00M | 73.70M | 62.40M | 45.60M |
Research & Development | 19.40M | 29.10M | 27.20M | 25.90M | 32.40M | 38.20M | 42.80M | 38.60M | 5.20M | 600.00K | 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 | N/A | N/A | N/A |
Other Operating Expenses | 45.44M | -1.40M | -14.50M | -4.80M | 27.00M | 1.07M | 13.70M | 14.00M | 40.50M | 7.50M | 9.40M | 8.50M | 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 | N/A |
Operating Income | -143.02M | -17.73M | 92.70M | -96.30M | -9.99M | 62.70M | -424.20M | 127.20M | 291.20M | 566.50M | 561.60M | 488.80M | 471.99M | 376.41M | 211.63M | 205.77M | 186.49M | 123.33M | 109.39M | 141.47M | 109.75M | 95.93M | 76.85M | 93.82M | 87.50M | 55.40M | 34.50M | 24.40M | 20.50M | 26.30M |
Other Expenses / Income | -13.11M | -20.65M | -39.59M | -36.66M | -2.95M | -42.54M | -29.48M | -12.84M | 20.43M | -8.46M | -129.00K | 3.38M | -20.43M | 7.80M | 8.27M | -11.57M | 6.30M | -148.00K | -6.04M | 3.69M | -279.00K | 49.00K | -4.05M | 896.00K | 300.00K | -600.00K | -2.40M | -1.40M | -300.00K | -1.40M |
Before Tax Income | -156.14M | -22.10M | 53.10M | -171.90M | -31.30M | 20.20M | -453.80M | 114.30M | 311.70M | 558.10M | 561.50M | 492.20M | 451.56M | 372.45M | 213.78M | 189.43M | 187.53M | 118.80M | 103.56M | 141.10M | 109.47M | 95.98M | 72.80M | 94.72M | 87.80M | 54.80M | 32.10M | 23.00M | 20.20M | 24.90M |
Income Tax Expenses | 522.00K | 21.40M | 26.50M | -76.00M | 18.70M | 21.10M | 19.80M | 28.70M | 81.80M | 171.50M | 173.40M | 137.90M | 144.16M | 117.24M | 74.59M | 51.33M | 64.27M | 41.21M | 25.50M | 50.53M | 41.14M | 37.07M | 29.12M | 38.83M | 36.00M | 22.60M | 13.20M | 9.40M | 8.10M | 9.60M |
Net Income | -157.09M | -43.50M | 25.43M | -95.90M | -50.00M | -3.50M | -478.20M | 78.90M | 220.60M | 376.70M | 378.20M | 343.40M | 294.70M | 255.21M | 139.19M | 138.10M | 123.26M | 77.58M | 78.06M | 90.57M | 68.33M | 58.91M | 43.68M | 55.88M | 51.80M | 32.20M | 18.90M | 13.60M | 12.10M | 15.30M |
Interest Expenses | 21.78M | 19.20M | 25.10M | 31.80M | 29.90M | 42.50M | 43.20M | 26.90M | 20.00M | 15.90M | 9.50M | 5.10M | 2.39M | 1.12M | 235.00K | 555.00K | 890.00K | 3.55M | 316.00K | 30.00K | 62.00K | 107.00K | 319.00K | 128.00K | N/A | 200.00K | N/A | 1.20M | 1.10M | 600.00K |
Basic Shares Outstanding | 52.28M | 51.84M | 51.96M | 51.12M | 50.23M | 49.20M | 48.45M | 48.14M | 48.80M | 52.88M | 57.40M | 61.00M | 63.30M | 66.70M | 66.68M | 67.53M | 68.21M | 67.18M | 70.48M | 70.37M | 69.59M | 68.99M | 67.88M | 71.30M | 71.78M | 69.87M | 101.94M | 67.73M | 68.27M | 67.43M |
Diluted Shares Outstanding | 52.28M | 51.84M | 52.78M | 51.12M | 50.23M | 49.20M | 48.47M | 48.32M | 48.92M | 53.08M | 57.70M | 61.40M | 63.97M | 67.69M | 67.15M | 68.32M | 70.33M | 68.82M | 72.42M | 73.00M | 71.94M | 71.32M | 70.29M | 73.52M | 75.21M | 73.32M | 105.47M | 68.21M | 68.27M | 67.43M |
EBITDA | -115.26M | 20.44M | 197.99M | 12.31M | 53.39M | 185.04M | -329.83M | 250.32M | 420.10M | 671.73M | 649.28M | 562.92M | 505.88M | 425.89M | 261.47M | 232.40M | 219.28M | 155.37M | 135.50M | 154.08M | 128.66M | 110.44M | 86.48M | 100.26M | 93.40M | 59.80M | 37.50M | 27.50M | 23.00M | 27.80M |
EBITDA Margin | -8.16% | 1.22% | 10.59% | 0.76% | 2.41% | 7.28% | -11.83% | 8.23% | 13.01% | 19.14% | 19.92% | 19.70% | 19.70% | 20.97% | 16.89% | 14.68% | 15.30% | 12.80% | 13.02% | 16.05% | 16.47% | 16.65% | 15.85% | 19.88% | 22.30% | 19.63% | 15.32% | 13.36% | 12.70% | 17.17% |
EBIT | -134.79M | -2.90M | 77.03M | -140.10M | -1.40M | 60.10M | -415.20M | 134.50M | 322.40M | 564.10M | 561.10M | 486.40M | 441.25M | 373.57M | 214.01M | 189.98M | 188.42M | 122.35M | 103.88M | 141.13M | 109.53M | 96.09M | 73.12M | 94.84M | 87.80M | 55.00M | 32.10M | 24.20M | 21.30M | 25.50M |
EBIT Margin | -9.54% | -0.17% | 4.12% | -8.68% | -0.06% | 2.36% | -14.89% | 4.42% | 9.99% | 16.07% | 17.21% | 17.02% | 17.19% | 18.40% | 13.82% | 12.00% | 13.15% | 10.08% | 9.98% | 14.70% | 14.02% | 14.49% | 13.40% | 18.81% | 20.96% | 18.05% | 13.11% | 11.75% | 11.76% | 15.75% |
Financial Year End | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2016-01-02 | 2015-01-03 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2011-01-01 | 2010-01-02 | 2009-01-03 | 2008-01-05 | 2007-01-06 | 2005-12-31 | 2005-01-01 | 2004-01-03 | 2003-01-04 | 2002-01-05 | 2000-12-30 | 2000-01-01 | 1999-01-02 | 1998-01-03 | 1996-12-31 | 1995-12-31 | 1994-12-31 |