| 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 | 1.33B | 1.19B | 785.66M | 473.09M | 1.57B | 1.76B | 1.36B | 1.16B | 1.14B | 1.11B | 970.38M | 854.21M | 758.95M | 545.57M | 482.49M | 551.82M |
| Cost of Revenue | 1.11B | 831.40M | 600.38M | 495.03M | 1.08B | 1.21B | 903.28M | 745.39M | 734.33M | 717.79M | 638.73M | 565.69M | 461.30M | 369.44M | 301.47M | 366.91M |
| Gross Profit | 211.58M | 362.26M | 185.29M | -21.94M | 489.69M | 548.94M | 452.98M | 414.61M | 402.01M | 391.41M | 331.65M | 288.51M | 297.65M | 176.13M | 181.01M | 184.91M |
| Operating Expenses | 61.15M | 241.21M | 235.30M | 235.31M | 256.84M | 290.84M | 227.45M | 194.02M | 194.04M | 185.97M | 162.70M | 157.90M | 209.70M | 120.39M | 158.70M | 103.18M |
| Selling, General & Admin | 59.00M | 56.33M | 47.53M | 41.14M | 45.25M | 49.20M | 40.45M | 31.52M | 37.81M | 41.67M | 35.47M | 31.10M | 34.99M | 19.60M | 18.53M | 18.79M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 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 | -61.15M | 184.88M | 187.78M | 194.17M | 211.58M | 2.79M | 186.99M | 162.50M | 156.23M | 144.29M | 127.23M | 126.80M | 174.72M | 100.79M | 140.17M | 84.39M |
| Operating Income | 150.43M | 135.56M | -57.11M | -257.09M | 241.15M | 258.10M | 181.14M | 220.40M | 203.91M | 191.39M | 164.54M | 126.20M | 83.95M | 41.39M | -76.06M | 58.16M |
| Other Expenses / Income | -72.56M | -91.83M | -252.79M | -99.74M | -115.52M | 38.31M | -63.28M | -10.89M | -23.23M | -53.77M | -56.92M | -83.51M | -93.34M | -85.21M | -90.60M | -90.53M |
| Before Tax Income | 77.87M | 43.73M | -309.90M | -356.83M | 125.63M | 199.66M | 117.86M | 209.50M | 180.69M | 137.62M | 107.62M | 42.69M | -9.39M | -43.82M | -166.65M | -32.38M |
| Income Tax Expenses | 1.26M | 1.52M | 1.19M | 51.97M | -3.75M | 8.79M | 42.12M | 8.19M | -39.13M | 1.15M | 879.00K | 1.37M | 740.00K | 945.00K | 1.80M | -945.00K |
| Net Income | 76.41M | 41.92M | -311.09M | -408.80M | 129.18M | 190.13M | 75.33M | 200.35M | 218.22M | 135.44M | 112.92M | 40.89M | 11.41M | -22.40M | -168.00M | -29.32M |
| Interest Expenses | 92.71M | 93.16M | 106.37M | 96.13M | 91.30M | 101.64M | 74.82M | 54.85M | 50.62M | 56.81M | 59.86M | 85.00M | 96.02M | 89.19M | 92.17M | 92.89M |
| Basic Shares Outstanding | 155.93M | 161.95M | 164.00M | 164.50M | 171.29M | 174.32M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M |
| Diluted Shares Outstanding | 156.56M | 161.95M | 164.00M | 164.50M | 171.39M | 174.32M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M | 114.81M |
| EBITDA | 329.53M | 320.44M | 130.67M | -69.77M | 452.73M | 508.06M | 377.17M | 425.90M | 385.94M | 337.69M | 301.09M | 254.06M | 239.88M | 168.53M | 24.86M | 149.50M |
| EBITDA Margin | 24.86% | 26.85% | 16.63% | -14.75% | 28.91% | 28.85% | 27.81% | 36.72% | 33.96% | 30.44% | 31.03% | 29.74% | 31.61% | 30.89% | 5.15% | 27.09% |
| EBIT | 170.37M | 136.60M | -203.53M | -260.70M | 216.72M | 300.56M | 192.27M | 263.40M | 229.72M | 193.40M | 173.66M | 127.26M | 108.17M | 67.74M | -74.02M | 62.63M |
| EBIT Margin | 12.85% | 11.44% | -25.91% | -55.11% | 13.84% | 17.07% | 14.18% | 22.71% | 20.22% | 17.44% | 17.90% | 14.90% | 14.25% | 12.42% | -15.34% | 11.35% |
| 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 |