| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.82B | 1.77B | 1.46B | 1.24B | 1.78B | 1.61B | 1.52B | 1.51B | 1.51B | 1.35B | 1.29B | 1.28B | 1.28B | 1.21B |
| Cost of Revenue | 968.30M | 911.40M | 784.00M | 710.80M | 958.60M | 859.90M | 835.20M | 818.10M | 833.10M | 726.50M | 686.90M | 700.10M | 689.40M | 687.00M |
| Gross Profit | 852.30M | 860.70M | 679.90M | 525.50M | 823.60M | 746.30M | 685.30M | 695.80M | 680.70M | 627.30M | 607.10M | 584.50M | 587.70M | 527.10M |
| Operating Expenses | 1.11B | 572.80M | 513.60M | 460.90M | 518.00M | 472.00M | 451.50M | 489.00M | 487.40M | 426.50M | 395.60M | 378.60M | 390.30M | 395.60M |
| Selling, General & Admin | 429.70M | 422.10M | 368.20M | 315.10M | 323.50M | 287.00M | 261.70M | 264.80M | 258.30M | 224.30M | 199.80M | 181.80M | 178.40M | 181.40M |
| Research & Development | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | N/A | N/A | N/A | N/A | N/A | N/A |
| Other Operating Expenses | 681.00M | 150.70M | 145.40M | 145.80M | 194.50M | -400.00K | 300.00K | -100.00K | -400.00K | -300.00K | -1.20M | -1.00M | 800.00K | 100.00K |
| Operating Income | -258.40M | 287.70M | 168.30M | 72.50M | 309.10M | 234.80M | 241.70M | 204.90M | 86.40M | 183.10M | 238.80M | 201.20M | 192.40M | 126.50M |
| Other Expenses / Income | -166.20M | -132.00M | -136.70M | -131.00M | -163.30M | -126.10M | -116.60M | -113.90M | -115.20M | -85.10M | -1.20M | -5.70M | -4.20M | -4.90M |
| Before Tax Income | -424.60M | 155.70M | 31.60M | -58.50M | 145.80M | 108.70M | 125.10M | 91.00M | -28.80M | 98.00M | 237.60M | 200.20M | 193.20M | 126.60M |
| Income Tax Expenses | 4.00M | 9.40M | -3.40M | 1.10M | 10.90M | 4.90M | 4.10M | 5.40M | 5.40M | -206.00M | 96.60M | 89.00M | 87.80M | 57.10M |
| Net Income | -430.40M | 147.90M | 35.60M | -59.60M | 140.10M | 107.90M | 125.80M | 90.90M | -29.40M | 306.90M | 143.50M | 113.40M | 107.10M | 71.30M |
| Interest Expenses | 158.40M | 131.80M | 130.40M | 131.10M | 134.90M | 125.70M | 116.90M | 113.80M | 114.80M | 84.80M | N/A | N/A | N/A | N/A |
| Basic Shares Outstanding | 164.90M | 161.10M | 145.40M | 144.30M | 142.50M | 139.30M | 138.50M | 137.90M | 137.30M | 114.30M | 114.80M | 114.55M | 120.00M | 120.00M |
| Diluted Shares Outstanding | 164.90M | 161.80M | 146.10M | 144.30M | 143.20M | 139.60M | 138.90M | 138.40M | 137.30M | 114.80M | 120.00M | 120.00M | 120.00M | 120.00M |
| EBITDA | -105.70M | 438.20M | 307.40M | 218.40M | 427.00M | 370.50M | 385.90M | 422.60M | 308.80M | 372.90M | 407.30M | 407.40M | 414.30M | 350.70M |
| EBITDA Margin | -5.81% | 24.73% | 21.00% | 17.67% | 23.96% | 23.07% | 25.38% | 27.91% | 20.40% | 27.54% | 31.48% | 31.71% | 32.44% | 28.89% |
| EBIT | -268.00M | 289.10M | 162.60M | 72.60M | 285.90M | 238.50M | 246.80M | 210.10M | 90.80M | 185.70M | 240.10M | 202.40M | 194.90M | 128.40M |
| EBIT Margin | -14.72% | 16.31% | 11.11% | 5.87% | 16.04% | 14.85% | 16.23% | 13.88% | 6.00% | 13.72% | 18.55% | 15.76% | 15.26% | 10.58% |
| 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 |