| Income Statement |
| Total Revenue | 511.00M |
|
| Revenues (USD) | 511.00M |
| Cost of Revenue | 35.00M |
| Gross Profit | 476.00M |
| Operating Expenses | 223.00M |
| Selling, General and Administrative Expense | 13.00M |
| Operating Income | 253.00M |
| Interest Expense | 27.00M |
| Income Tax Expense | 28.00M |
| Net Income | 97.00M |
| Net Income Common Stock | 97.00M |
| Net Income Common Stock (USD) | 97.00M |
| Consolidated Income | 215.00M |
| Net Income to Non-Controlling Interests | 118.00M |
| Earnings per Basic Share | 0.54 |
| Earnings per Basic Share (USD) | 0.54 |
| Earnings per Diluted Share | 0.53 |
| Dividends per Basic Common Share | 0.52 |
| Earning Before Interest & Taxes (EBIT) | 152.00M |
| Earning Before Interest & Taxes (USD) | 152.00M |
| Weighted Average Shares | 181.30M |
| Weighted Average Shares Diluted | 181.42M |
| Balance Sheet |
| Cash and Equivalents | 28.00M |
| Cash and Equivalents (USD) | 28.00M |
| Trade and Non-Trade Receivables | 400.00M |
| Current Assets | 469.00M |
| Property, Plant & Equipment Net | 11.42B |
| Total Assets | 12.05B |
| Total Debt | 1.60B |
| Current Liabilities | 76.00M |
| Debt Non-Current | 1.60B |
| Total Liabilities | 1.68B |
| Accumulated Retained Earnings (Deficit) | -281.00M |
| Shareholders Equity | 5.11B |
| Shareholders Equity (USD) | 5.11B |
| Assets Non-Current | 11.58B |
| Total Debt (USD) | 1.60B |
| Liabilities Non-Current | 1.61B |
| Tax Assets | 142.00M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 206.00M |
| Net Cash Flow from Financing | -894.00M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 15.00M |
| Capital Expenditure | 581.00M |
| Issuance (Purchase) of Equity Shares | -96.00M |
| Issuance (Repayment) of Debt Securities | -585.00M |
| Payment of Dividends & Other Cash Distributions | -100.00M |
| Net Cash Flow from Investing | 581.00M |
| Net Cash Flow from Operations | 328.00M |