| Income Statement |
| Total Revenue | 559.20M |
|
| Revenues (USD) | 559.20M |
| Cost of Revenue | 79.80M |
| Gross Profit | 479.40M |
| Operating Expenses | 432.50M |
| Selling, General and Administrative Expense | 27.50M |
| Operating Income | 46.90M |
| Interest Expense | 36.90M |
| Income Tax Expense | 4.30M |
| Net Income | 5.70M |
| Net Income Common Stock | 5.70M |
| Net Income Common Stock (USD) | 5.70M |
| Consolidated Income | 5.70M |
| Earnings per Basic Share | 0.16 |
| Earnings per Basic Share (USD) | 0.16 |
| Earnings per Diluted Share | 0.16 |
| Earning Before Interest & Taxes (EBIT) | 46.90M |
| Earning Before Interest & Taxes (USD) | 46.90M |
| Weighted Average Shares | 34.66M |
| Weighted Average Shares Diluted | 34.94M |
| Balance Sheet |
| Cash and Equivalents | 19.60M |
| Cash and Equivalents (USD) | 19.60M |
| Trade and Non-Trade Receivables | 14.40M |
| Current Assets | 130.90M |
| Property, Plant & Equipment Net | 3.04B |
| Total Assets | 4.14B |
| Debt Current | 7.00M |
| Total Debt | 3.06B |
| Current Liabilities | 451.90M |
| Debt Non-Current | 3.05B |
| Total Liabilities | 4.04B |
| Accumulated Retained Earnings (Deficit) | 614.50M |
| Accumulated Other Comprehensive Income | -900.00K |
| Shareholders Equity | 99.60M |
| Shareholders Equity (USD) | 99.60M |
| Assets Non-Current | 4.00B |
| Total Debt (USD) | 3.06B |
| Goodwill and Intangible Assets | 920.80M |
| Inventory | 40.20M |
| Liabilities Non-Current | 3.58B |
| Trade and Non-Trade Payables | 141.50M |
| Tax Assets | 42.60M |
| Tax Liabilities | 72.80M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 70.90M |
| Net Cash Flow from Financing | -5.50M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 3.00M |
| Capital Expenditure | -105.30M |
| Issuance (Repayment) of Debt Securities | -22.30M |
| Net Cash Flow from Investing | -105.30M |
| Net Cash Flow from Operations | 113.80M |
| Share Based Compensation | 2.50M |