Financial Year End | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2020-12-31 | 2019-12-31 | 2019-12-28 | 2018-12-31 | 2018-12-29 | 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 | 1998-01-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1.80B | 2.22B | 2.07B | 1.95B | 1.95B | 2.39B | 2.39B | 2.37B | 2.37B | 2.27B | 3.24B | 2.94B | 2.10B | 2.09B | 2.25B | 2.33B | 1.80B | 1.60B | 1.65B | 1.78B | 1.77B | 1.76B | 1.65B | 1.42B | 1.20B | 1.09B | 990.60M | 990.80M | 958.50M | 1.02B |
Cost of Revenue | 646.44M | 921.70M | 915.90M | 839.60M | 839.60M | 1.17B | 1.17B | 1.20B | 1.20B | 1.14B | 2.16B | 2.05B | 1.83B | 1.84B | 1.96B | 2.06B | 1.54B | 1.35B | 1.47B | 1.58B | 1.55B | 1.51B | 1.36B | 1.14B | 965.70M | 902.70M | 786.50M | 807.60M | 812.80M | 855.00M |
Gross Profit | 1.16B | 1.29B | 1.16B | 1.11B | 1.11B | 1.23B | 1.23B | 1.18B | 1.18B | 1.13B | 1.07B | 895.50M | 276.50M | 252.00M | 289.50M | 276.60M | 266.30M | 249.80M | 181.00M | 198.40M | 216.90M | 249.50M | 283.70M | 276.80M | 232.90M | 187.40M | 204.10M | 183.20M | 145.70M | 162.00M |
Operating Expenses | 990.74M | 1.15B | 1.03B | 1.01B | 1.01B | 1.11B | 1.11B | 1.09B | 1.09B | 1.04B | 958.10M | 768.60M | 255.00M | 160.40M | 178.00M | 172.70M | 167.80M | 146.80M | 287.30M | 228.60M | 191.50M | 172.90M | 139.00M | 127.90M | 110.20M | 94.10M | 130.30M | 138.20M | 137.50M | 118.30M |
Selling, General & Admin | 993.90M | 1.15B | 1.03B | 1.01B | 1.01B | 1.11B | 1.11B | 1.09B | 1.09B | 1.04B | 958.10M | 768.60M | 255.00M | 160.40M | 178.00M | 172.70M | 166.70M | 146.80M | 179.80M | 161.90M | 176.10M | 138.60M | 138.10M | 126.10M | 110.20M | 94.10M | 91.30M | 99.10M | 93.80M | 79.80M |
Research & Development | 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 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Other Operating Expenses | 3.16M | -8.80M | -27.90M | -18.70M | N/A | N/A | -2.80M | N/A | 42.90M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1.10M | N/A | 107.50M | 66.70M | 15.40M | 34.30M | 900.00K | 1.80M | N/A | N/A | 39.00M | 39.10M | 43.70M | 38.50M |
Operating Income | 167.11M | 127.90M | 103.00M | 88.60M | -52.20M | 90.40M | 90.40M | 58.80M | 126.40M | 48.90M | 116.10M | 126.90M | 21.50M | 91.60M | 111.50M | 103.90M | 98.50M | 103.00M | -106.30M | -30.20M | 25.40M | 76.60M | 144.70M | 148.90M | 122.70M | 93.30M | 73.80M | 45.00M | 8.20M | 43.70M |
Other Expenses / Income | -74.64M | -78.60M | -96.70M | -241.10M | -100.30M | -81.00M | -81.00M | -34.70M | -102.30M | -82.50M | -162.00M | -129.00M | -66.50M | -67.40M | -54.60M | -63.40M | -20.10M | -39.70M | -36.00M | -55.10M | -59.20M | -37.30M | -29.90M | -31.20M | -34.90M | -30.20M | -26.60M | -27.40M | -108.00M | -45.10M |
Before Tax Income | 92.47M | 49.30M | 6.30M | -152.50M | -152.50M | 9.40M | 9.40M | 24.10M | 24.10M | -33.60M | -45.90M | -2.10M | -45.00M | 24.20M | 56.90M | 40.50M | 78.40M | 63.30M | -142.30M | -85.30M | -33.80M | 39.30M | 114.80M | 117.70M | 87.80M | 63.10M | 47.20M | 17.60M | -99.80M | -1.40M |
Income Tax Expenses | 27.50M | 19.70M | 9.50M | 4.30M | 4.30M | 9.50M | 9.50M | -4.80M | -4.80M | -30.00M | 25.60M | -22.70M | -61.40M | 2.20M | 4.60M | -700.00K | 18.60M | -22.80M | -19.50M | -13.90M | -16.30M | 14.70M | 35.80M | 40.10M | 28.90M | 23.20M | 20.60M | -3.80M | -4.00M | -900.00K |
Net Income | 64.97M | 29.60M | -3.20M | -156.80M | -131.70M | 2.90M | -100.00K | 382.90M | 28.90M | -1.40M | -77.80M | 14.50M | 10.80M | 17.00M | 47.80M | 37.60M | 54.70M | 81.50M | -122.80M | -71.40M | -17.50M | 24.60M | 78.30M | 77.40M | 3.90M | 39.90M | 25.40M | 18.50M | -109.50M | -5.30M |
Interest Expenses | 72.71M | 69.80M | 68.80M | 81.60M | 81.60M | 78.20M | 78.20M | 77.60M | 77.60M | 85.50M | 124.20M | 111.00M | 39.70M | 51.60M | 54.20M | 57.10M | 37.00M | 29.80M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Basic Shares Outstanding | 159.45M | 160.76M | 160.78M | 155.45M | 155.45M | 135.22M | 135.22M | 139.10M | 139.10M | 139.08M | 128.30M | 103.00M | 93.80M | 94.80M | 94.60M | 94.24M | 85.59M | 74.21M | 71.02M | 71.83M | 72.92M | 72.35M | 71.18M | 69.11M | 65.00M | 60.45M | 60.48M | 59.68M | 62.57M | 58.89M |
Diluted Shares Outstanding | 160.62M | 161.88M | 160.78M | 155.45M | 155.45M | 135.22M | 135.22M | 141.44M | 141.44M | 139.08M | 128.30M | 103.00M | 95.90M | 95.60M | 94.80M | 95.00M | 86.19M | 75.22M | 71.02M | 71.83M | 72.92M | 72.35M | 71.83M | 71.01M | 65.00M | 68.79M | 66.84M | 66.07M | 62.57M | 58.89M |
EBITDA | 363.95M | 376.00M | 314.30M | 290.70M | 156.30M | 283.40M | 304.80M | 650.30M | 321.00M | 242.70M | 310.70M | 326.60M | 99.80M | 171.60M | 204.30M | 189.30M | 184.30M | 154.70M | -61.60M | -11.80M | 54.10M | 110.30M | 174.80M | 170.20M | 78.60M | 105.20M | 85.00M | 53.80M | -69.80M | 32.30M |
EBITDA Margin | 20.17% | 16.97% | 15.16% | 14.88% | 8.00% | 11.84% | 12.73% | 27.41% | 13.53% | 10.69% | 9.60% | 11.09% | 4.75% | 8.19% | 9.08% | 8.11% | 10.22% | 9.69% | -3.74% | -0.66% | 3.05% | 6.28% | 10.62% | 12.00% | 6.56% | 9.65% | 8.58% | 5.43% | -7.28% | 3.18% |
EBIT | 165.17M | 119.10M | 75.10M | -70.90M | -45.80M | 90.60M | 87.60M | 455.70M | 101.70M | 54.10M | 72.00M | 102.80M | -10.90M | 70.80M | 106.60M | 94.00M | 110.30M | 88.50M | -142.30M | -85.30M | -33.80M | 39.30M | 114.10M | 117.50M | 32.80M | 63.10M | 46.00M | 14.70M | -113.50M | -6.20M |
EBIT Margin | 9.15% | 5.38% | 3.62% | -3.63% | -2.34% | 3.78% | 3.66% | 19.20% | 4.29% | 2.38% | 2.23% | 3.49% | -0.52% | 3.38% | 4.74% | 4.03% | 6.12% | 5.54% | -8.63% | -4.80% | -1.91% | 2.24% | 6.93% | 8.29% | 2.74% | 5.79% | 4.64% | 1.48% | -11.84% | -0.61% |
Financial Year End | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2020-12-31 | 2019-12-31 | 2019-12-28 | 2018-12-31 | 2018-12-29 | 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 | 1998-01-31 |