| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.56B | 4.20B | 4.04B | 3.91B | 3.81B | 3.37B | 2.97B | 2.88B | 1.48B | 2.18B | 1.43B | 865.10M | 744.30M | 879.70M | 1.06B | 1.41B |
| Cost of Revenue | 2.58B | 779.00M | 704.00M | 702.00M | 683.00M | 728.00M | 728.00M | 843.00M | 4.00M | 18.37M | 4.81M | N/A | N/A | N/A | 102.06M | N/A |
| Gross Profit | -26.00M | 3.42B | 3.33B | 3.20B | 3.13B | 2.64B | 2.24B | 2.03B | 1.48B | 2.16B | 1.42B | 865.10M | 744.30M | 879.70M | 961.63M | 1.41B |
| Operating Expenses | 933.00M | -2.41B | -2.29B | -2.93B | -2.72B | 3.61B | 3.33B | 3.42B | 2.36B | 1.86B | 2.23B | -103.56M | 416.36M | 588.51M | -883.83M | -918.30M |
| Selling, General & Admin | 1.04B | 150.00M | 176.00M | 242.00M | 993.00M | 1.09B | 941.00M | 955.00M | 581.00M | 435.45M | 528.80M | 380.84M | 414.99M | 386.46M | 420.82M | 479.02M |
| Research & Development | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Other Operating Expenses | N/A | -2.56B | -2.47B | -3.17B | -3.71B | 2.51B | 2.38B | 2.46B | 1.77B | -15.03M | 6.05M | -484.41M | 1.37M | 202.05M | -1.30B | -1.40B |
| Operating Income | 1.63B | 1.79B | 1.74B | 977.00M | 1.10B | 1.50B | 1.25B | 1.18B | 319.00M | 1.54B | 884.26M | 761.53M | 924.63M | 1.47B | 77.81M | 490.69M |
| Other Expenses / Income | -786.00M | -734.00M | -788.00M | -776.00M | -702.00M | -777.00M | -727.00M | -964.00M | -226.00M | -363.50M | -356.00M | -305.37M | -360.14M | -1.11B | -1.09B | -1.28B |
| Before Tax Income | 840.00M | 1.16B | 1.74B | 977.00M | 1.10B | 624.00M | 431.00M | 356.00M | -226.00M | 904.50M | 75.36M | -306.86M | -360.14M | 354.62M | -1.01B | -785.47M |
| Income Tax Expenses | 199.00M | 285.00M | 427.00M | 247.00M | 243.00M | 177.00M | 248.00M | 113.00M | -133.00M | 297.05M | -3.83M | -88.22M | -118.41M | -285.13M | -482.61M | 400.26M |
| Net Income | 641.00M | 872.00M | 1.31B | 730.00M | 855.00M | 447.00M | 183.00M | 215.00M | -220.00M | 504.64M | -31.73M | -218.63M | -241.73M | 639.75M | -532.28M | -1.19B |
| Interest Expenses | 1.02B | 892.00M | 937.00M | 1.03B | 970.00M | 875.00M | 816.00M | 856.00M | 715.00M | 734.02M | 919.38M | 1.07B | 1.28B | 1.11B | 1.16B | 1.28B |
| Basic Shares Outstanding | 120.38M | 124.18M | 132.65M | 134.72M | 136.07M | 135.70M | 135.25M | 134.72M | 127.91M | 114.79M | 100.00M | 111.63M | 111.63M | 111.63M | 111.63M | 111.63M |
| Diluted Shares Outstanding | 120.63M | 124.42M | 133.05M | 134.92M | 136.33M | 136.03M | 135.68M | 135.14M | 127.91M | 115.27M | 102.92M | 111.63M | 111.63M | 111.63M | 111.63M | 111.63M |
| EBITDA | 2.12B | 2.34B | N/A | 2.34B | N/A | N/A | N/A | N/A | N/A | 1.01B | N/A | 1.71M | N/A | N/A | N/A | N/A |
| EBITDA Margin | 82.69% | 55.63% | 0.00% | 59.96% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 46.30% | 0.00% | 0.20% | 0.00% | 0.00% | 0.00% | 0.00% |
| EBIT | 1.86B | 2.05B | 2.68B | 2.00B | 2.07B | 1.50B | 1.25B | 1.18B | 362.00M | 1.54B | 883.82M | 761.53M | 924.63M | 1.47B | 149.41M | 490.69M |
| EBIT Margin | 72.65% | 48.80% | 66.35% | 51.31% | 54.22% | 44.53% | 42.00% | 41.15% | 24.44% | 70.46% | 61.90% | 88.03% | 124.23% | 166.90% | 14.05% | 34.83% |
| 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 |