| Income Statement |
| Total Revenue | 980.00M |
|
| Revenues (USD) | 980.00M |
| Cost of Revenue | 561.00M |
| Gross Profit | 419.00M |
| Operating Expenses | 62.00M |
| Selling, General and Administrative Expense | 61.00M |
| Operating Income | 357.00M |
| Interest Expense | 70.00M |
| Income Tax Expense | 86.00M |
| Net Income | 241.00M |
| Net Income Common Stock | 241.00M |
| Net Income Common Stock (USD) | 241.00M |
| Consolidated Income | 242.00M |
| Net Income to Non-Controlling Interests | 1000.00K |
| Earnings per Basic Share | 3.43 |
| Earnings per Basic Share (USD) | 3.43 |
| Earnings per Diluted Share | 3.42 |
| Earning Before Interest & Taxes (EBIT) | 397.00M |
| Earning Before Interest & Taxes (USD) | 397.00M |
| Weighted Average Shares | 70.00M |
| Weighted Average Shares Diluted | 70.00M |
| Balance Sheet |
| Cash and Equivalents | 295.00M |
| Cash and Equivalents (USD) | 295.00M |
| Investments | 690.00M |
| Investments Non-Current | 690.00M |
| Trade and Non-Trade Receivables | 129.00M |
| Current Assets | 484.00M |
| Property, Plant & Equipment Net | 2.91B |
| Total Assets | 7.52B |
| Debt Current | 663.00M |
| Total Debt | 4.77B |
| Current Liabilities | 1.36B |
| Debt Non-Current | 4.11B |
| Total Liabilities | 6.13B |
| Accumulated Retained Earnings (Deficit) | 1.34B |
| Accumulated Other Comprehensive Income | -1000.00K |
| Shareholders Equity | 1.34B |
| Shareholders Equity (USD) | 1.34B |
| Assets Non-Current | 7.04B |
| Total Debt (USD) | 4.77B |
| Deferred Revenue | 39.00M |
| Goodwill and Intangible Assets | 3.41B |
| Liabilities Non-Current | 4.77B |
| Trade and Non-Trade Payables | 261.00M |
| Tax Liabilities | 600.00M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 60.00M |
| Net Cash Flow from Financing | -155.00M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 4.00M |
| Capital Expenditure | -58.00M |
| Issuance (Repayment) of Debt Securities | -154.00M |
| Net Cash Flow from Investing | -58.00M |
| Net Cash Flow from Operations | 217.00M |
| Share Based Compensation | 8.00M |