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 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1.12B | 1.21B | 1.15B | 1.03B | 1.24B | 1.32B | 1.53B | 1.54B | 1.80B | 2.10B | 2.72B | 4.11B | 6.02B | 7.19B | 7.61B | 9.42B | 10.30B | 13.27B | 14.27B | 13.52B | 13.32B | 12.84B | 13.23B | 13.99B | 14.09B | 13.41B | 14.54B | 15.97B | 14.98B | 13.56B |
Cost of Revenue | 907.00M | 1.03B | 986.00M | 894.00M | 1.06B | 1.14B | 1.18B | 1.16B | 1.42B | 1.65B | 2.43B | 3.52B | 5.13B | 5.24B | 5.84B | 7.25B | 7.79B | 9.91B | 10.63B | 9.55B | 9.03B | 8.22B | 8.67B | 8.02B | 7.07B | 6.44B | 7.15B | 7.42B | 7.05B | 6.44B |
Gross Profit | 210.00M | 170.00M | 164.00M | 135.00M | 182.00M | 181.00M | 355.00M | 383.00M | 381.00M | 456.00M | 293.00M | 591.00M | 887.00M | 1.95B | 1.77B | 2.17B | 2.52B | 3.37B | 3.64B | 3.97B | 4.28B | 4.61B | 4.56B | 5.97B | 7.02B | 6.97B | 7.39B | 8.54B | 7.93B | 7.12B |
Operating Expenses | 193.00M | 186.00M | 210.00M | 199.00M | 248.00M | 282.00M | 258.00M | 228.00M | 289.00M | 407.00M | 805.00M | 1.03B | 1.43B | 1.59B | 1.57B | 2.06B | 2.30B | 3.10B | 3.54B | 3.36B | 3.43B | 3.29B | 3.56B | 3.76B | 5.03B | 5.04B | 5.78B | 6.34B | 6.01B | 5.45B |
Selling, General & Admin | 159.00M | 153.00M | 177.00M | 172.00M | 211.00M | 225.00M | 205.00M | 172.00M | 226.00M | 310.00M | 637.00M | 824.00M | 1.16B | 1.28B | 1.30B | 1.58B | 1.76B | 2.39B | 2.65B | 2.51B | 2.65B | 2.53B | 2.63B | 2.98B | 3.29B | 3.30B | 3.91B | 4.41B | 4.16B | 3.71B |
Research & Development | 34.00M | 34.00M | 33.00M | 34.00M | 42.00M | 48.00M | 53.00M | 40.00M | 61.00M | 94.00M | 168.00M | 207.00M | 274.00M | 322.00M | 356.00M | 501.00M | 535.00M | 710.00M | 892.00M | 854.00M | 781.00M | 762.00M | 779.00M | 784.00M | 817.00M | 880.00M | 1.04B | 1.03B | 935.00M | 859.00M |
Other Operating Expenses | 13.00M | -1.00M | 102.00M | -7.00M | -5.00M | 130.00M | -5.00M | -4.00M | -21.00M | -21.00M | N/A | 2.00M | 2.00M | 619.00M | -88.00M | -19.00M | N/A | N/A | N/A | N/A | N/A | N/A | 154.00M | N/A | 918.00M | 853.00M | 828.00M | 903.00M | 916.00M | 883.00M |
Operating Income | 4.00M | 81.00M | 56.00M | 35.00M | 37.00M | -101.00M | -18.00M | 140.00M | 54.00M | -16.00M | -1.34B | -573.00M | -600.00M | 283.00M | -28.00M | -36.00M | -307.00M | -202.00M | -594.00M | -87.00M | 371.00M | 1.22B | 345.00M | 2.21B | 1.99B | 1.93B | 1.60B | 2.20B | 1.93B | 1.66B |
Other Expenses / Income | 83.00M | -41.00M | -28.00M | -302.00M | 42.00M | -4.00M | -93.00M | -89.00M | -134.00M | -159.00M | -1.60B | -257.00M | -158.00M | -844.00M | 115.00M | -147.00M | -51.00M | -137.00M | -201.00M | -173.00M | -267.00M | -326.00M | -237.00M | -82.00M | 119.00M | 176.00M | -1.55B | -647.00M | 1.00M | -660.00M |
Before Tax Income | 87.00M | 31.00M | 28.00M | -376.00M | -60.00M | -13.00M | -13.00M | 78.00M | -35.00M | -112.00M | -1.61B | -1.56B | -758.00M | 59.00M | -117.00M | -874.00M | -256.00M | -346.00M | -761.00M | -94.00M | 172.00M | 946.00M | 108.00M | 2.13B | 2.11B | 2.11B | 53.00M | 1.56B | 1.93B | 1.00B |
Income Tax Expenses | 12.00M | 5.00M | 4.00M | 168.00M | 31.00M | -4.00M | -110.00M | 32.00M | 32.00M | 10.00M | -273.00M | -257.00M | 9.00M | 117.00M | 115.00M | -147.00M | -51.00M | 254.00M | 703.00M | -175.00M | -66.00M | 153.00M | 32.00M | 725.00M | 717.00M | 716.00M | 48.00M | 545.00M | 674.00M | 448.00M |
Net Income | 75.00M | 26.00M | 24.00M | -544.00M | -91.00M | -16.00M | 94.00M | 15.00M | -80.00M | -123.00M | -1.38B | -1.38B | -764.00M | -70.00M | -210.00M | -442.00M | 676.00M | -601.00M | -1.37B | 556.00M | 265.00M | 770.00M | 76.00M | 1.41B | 1.39B | 1.39B | 5.00M | 1.29B | 1.25B | 557.00M |
Interest Expenses | 52.00M | 40.00M | 33.00M | 12.00M | 16.00M | 9.00M | 32.00M | 60.00M | 63.00M | 62.00M | N/A | 158.00M | 156.00M | 149.00M | 119.00M | 108.00M | 113.00M | 262.00M | 211.00M | 168.00M | 148.00M | 173.00M | 219.00M | 178.00M | N/A | 110.00M | N/A | 83.00M | 78.00M | 142.00M |
Basic Shares Outstanding | 79.40M | 78.90M | 78.40M | 57.40M | 43.00M | 42.70M | 42.50M | 42.20M | 41.90M | 41.56M | 271.80M | 271.80M | 269.10M | 268.50M | 268.00M | 268.17M | 287.66M | 287.20M | 357.08M | 286.32M | 320.25M | 305.56M | 292.31M | 304.55M | 318.00M | 323.30M | 328.30M | 337.17M | 341.14M | 335.70M |
Diluted Shares Outstanding | 90.50M | 80.60M | 80.50M | 57.40M | 43.00M | 42.70M | 42.70M | 42.40M | 42.08M | 41.70M | 271.80M | 271.80M | 269.10M | 268.50M | 268.00M | 268.17M | 287.66M | 287.20M | 357.08M | 286.70M | 320.25M | 305.56M | 292.31M | 306.54M | 321.50M | 327.80M | 333.30M | 342.55M | 341.14M | 340.20M |
EBITDA | 169.00M | 100.00M | 92.00M | -327.00M | 11.00M | 69.00M | 62.00M | 217.00M | 173.00M | 151.00M | 2.60B | -1.30B | -308.00M | -34.00M | 429.00M | -266.00M | 642.00M | 1.25B | 1.25B | 1.31B | 1.65B | 2.10B | 1.93B | 3.10B | 2.91B | 2.78B | 2.43B | 3.11B | 2.84B | 2.54B |
EBITDA Margin | 15.13% | 8.30% | 8.00% | -31.78% | 0.89% | 5.21% | 4.05% | 14.06% | 9.62% | 7.18% | 95.73% | -31.67% | -5.11% | -0.47% | 5.64% | -2.82% | 6.23% | 9.45% | 8.73% | 9.71% | 12.35% | 16.36% | 14.57% | 22.17% | 20.64% | 20.76% | 16.74% | 19.45% | 18.97% | 18.77% |
EBIT | 139.00M | 71.00M | 61.00M | -364.00M | -44.00M | -11.00M | 16.00M | 107.00M | 15.00M | -51.00M | -1.65B | -1.48B | -599.00M | 196.00M | 24.00M | -481.00M | 738.00M | -85.00M | -457.00M | 549.00M | 347.00M | 1.10B | 327.00M | 2.31B | 2.11B | 2.22B | 53.00M | 1.92B | 2.00B | 1.15B |
EBIT Margin | 12.44% | 5.89% | 5.30% | -35.37% | -3.54% | -0.83% | 1.05% | 6.93% | 0.83% | -2.43% | -60.76% | -35.93% | -9.95% | 2.73% | 0.32% | -5.11% | 7.16% | -0.64% | -3.20% | 4.06% | 2.61% | 8.54% | 2.47% | 16.51% | 14.97% | 16.53% | 0.36% | 12.00% | 13.38% | 8.46% |
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 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 |