| Income Statement |
| Total Revenue | 940.00M |
|
| Revenues (USD) | 940.00M |
| Cost of Revenue | 368.00M |
| Gross Profit | 572.00M |
| Operating Expenses | 22.00M |
| Selling, General and Administrative Expense | 22.00M |
| Operating Income | 550.00M |
| Interest Expense | 322.00M |
| Income Tax Expense | 86.00M |
| Net Income | -83.00M |
| Net Income Common Stock | -83.00M |
| Net Income Common Stock (USD) | -83.00M |
| Consolidated Income | 61.00M |
| Net Income to Non-Controlling Interests | 144.00M |
| Dividends per Basic Common Share | 0.46 |
| Earning Before Interest & Taxes (EBIT) | 325.00M |
| Earning Before Interest & Taxes (USD) | 325.00M |
| Weighted Average Shares | 120.01M |
| Balance Sheet |
| Cash and Equivalents | 690.00M |
| Cash and Equivalents (USD) | 690.00M |
| Investments | 389.00M |
| Investments Current | 75.00M |
| Investments Non-Current | 314.00M |
| Trade and Non-Trade Receivables | 854.00M |
| Current Assets | 4.34B |
| Property, Plant & Equipment Net | 13.52B |
| Total Assets | 24.54B |
| Debt Current | 787.00M |
| Total Debt | 12.94B |
| Current Liabilities | 8.15B |
| Debt Non-Current | 12.16B |
| Total Liabilities | 22.74B |
| Shareholders Equity | -1.54B |
| Shareholders Equity (USD) | -1.54B |
| Assets Non-Current | 20.20B |
| Total Debt (USD) | 12.94B |
| Goodwill and Intangible Assets | 4.95B |
| Liabilities Non-Current | 14.59B |
| Trade and Non-Trade Payables | 1.17B |
| Tax Assets | 37.00M |
| Tax Liabilities | 2.26B |
| Cash Flow |
| Depreciation, Amortization & Accretion | 161.00M |
| Net Cash Flow from Financing | -42.00M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 106.00M |
| Capital Expenditure | -302.00M |
| Issuance (Repayment) of Debt Securities | 194.00M |
| Net Cash Flow from Investing | -335.00M |
| Net Cash Flow - Investment Acquisitions and Disposals | -48.00M |
| Net Cash Flow from Operations | 483.00M |
| Effect of Exchange Rate Changes on Cash | -5.00M |