| Income Statement |
| Total Revenue | 5.73B |
|
| Revenues (USD) | 5.73B |
| Cost of Revenue | 972.00M |
| Gross Profit | 4.76B |
| Operating Expenses | 470.00M |
| Selling, General and Administrative Expense | 88.00M |
| Operating Income | 4.29B |
| Interest Expense | 287.00M |
| Income Tax Expense | 366.00M |
| Net Income | 3.07B |
| Net Income Common Stock | 3.07B |
| Net Income Common Stock (USD) | 3.07B |
| Consolidated Income | 3.64B |
| Net Income to Non-Controlling Interests | 574.00M |
| Earnings per Basic Share | 14.68 |
| Earnings per Basic Share (USD) | 14.68 |
| Earnings per Diluted Share | 14.65 |
| Dividends per Basic Common Share | 0.56 |
| Earning Before Interest & Taxes (EBIT) | 3.72B |
| Earning Before Interest & Taxes (USD) | 3.72B |
| Weighted Average Shares | 209.00M |
| Weighted Average Shares Diluted | 209.50M |
| Balance Sheet |
| Cash and Equivalents | 1.52B |
| Cash and Equivalents (USD) | 1.52B |
| Investments | 891.00M |
| Investments Current | 156.00M |
| Investments Non-Current | 735.00M |
| Trade and Non-Trade Receivables | 1.34B |
| Current Assets | 4.11B |
| Property, Plant & Equipment Net | 39.67B |
| Total Assets | 47.97B |
| Debt Current | 1.97B |
| Total Debt | 26.56B |
| Current Liabilities | 4.72B |
| Debt Non-Current | 24.58B |
| Total Liabilities | 36.48B |
| Accumulated Retained Earnings (Deficit) | 11.57B |
| Shareholders Equity | 6.19B |
| Shareholders Equity (USD) | 6.19B |
| Assets Non-Current | 43.86B |
| Total Debt (USD) | 26.56B |
| Deferred Revenue | 116.00M |
| Inventory | 723.00M |
| Liabilities Non-Current | 31.76B |
| Trade and Non-Trade Payables | 293.00M |
| Tax Liabilities | 3.63B |
| Cash Flow |
| Depreciation, Amortization & Accretion | 512.00M |
| Net Cash Flow from Financing | -644.00M |
| Net Cash Flow / Change in Cash & Cash Equivalents | -249.00M |
| Capital Expenditure | -1.18B |
| Issuance (Purchase) of Equity Shares | -576.00M |
| Issuance (Repayment) of Debt Securities | 308.00M |
| Payment of Dividends & Other Cash Distributions | -116.00M |
| Net Cash Flow from Investing | -1.18B |
| Net Cash Flow from Operations | 1.58B |
| Effect of Exchange Rate Changes on Cash | 2.00M |
| Share Based Compensation | 37.00M |