| Income Statement |
| Total Revenue | 884.00M |
|
| Revenues (USD) | 884.00M |
| Cost of Revenue | 345.00M |
| Gross Profit | 539.00M |
| Operating Expenses | 21.00M |
| Selling, General and Administrative Expense | 21.00M |
| Operating Income | 518.00M |
| Interest Expense | 305.00M |
| Income Tax Expense | 84.00M |
| Net Income | -112.00M |
| Net Income Common Stock | -112.00M |
| Net Income Common Stock (USD) | -112.00M |
| Consolidated Income | 36.00M |
| Net Income to Non-Controlling Interests | 148.00M |
| Dividends per Basic Common Share | 0.46 |
| Earning Before Interest & Taxes (EBIT) | 277.00M |
| Earning Before Interest & Taxes (USD) | 277.00M |
| Weighted Average Shares | 120.01M |
| Balance Sheet |
| Cash and Equivalents | 589.00M |
| Cash and Equivalents (USD) | 589.00M |
| Investments | 351.00M |
| Investments Current | 20.00M |
| Investments Non-Current | 331.00M |
| Trade and Non-Trade Receivables | 863.00M |
| Current Assets | 3.16B |
| Property, Plant & Equipment Net | 14.11B |
| Total Assets | 24.21B |
| Debt Current | 1.41B |
| Total Debt | 13.48B |
| Current Liabilities | 7.82B |
| Debt Non-Current | 12.08B |
| Total Liabilities | 22.30B |
| Shareholders Equity | -1.46B |
| Shareholders Equity (USD) | -1.46B |
| Assets Non-Current | 21.05B |
| Total Debt (USD) | 13.48B |
| Goodwill and Intangible Assets | 4.92B |
| Liabilities Non-Current | 14.49B |
| Trade and Non-Trade Payables | 1.06B |
| Tax Assets | 37.00M |
| Tax Liabilities | 2.24B |
| Cash Flow |
| Depreciation, Amortization & Accretion | 159.00M |
| Net Cash Flow from Financing | 86.00M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 136.00M |
| Capital Expenditure | -133.00M |
| Issuance (Purchase) of Equity Shares | 139.00M |
| Issuance (Repayment) of Debt Securities | -37.00M |
| Net Cash Flow from Investing | -133.00M |
| Net Cash Flow from Operations | 183.00M |
| Effect of Exchange Rate Changes on Cash | 22.00M |