Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 | FY 2014Dec 31, 2014 | FY 2013Dec 31, 2013 | FY 2012Dec 31, 2012 | FY 2011Dec 31, 2011 | FY 2010Dec 31, 2010 | FY 2009Dec 31, 2009 | FY 2008Dec 31, 2008 | FY 2007Dec 31, 2007 | FY 2006Dec 31, 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.7B | 2.8B | 2.7B | 2.0B | 631.0M | 840.0M | 1.3B | 2.1B | 1.7B | 2.0B | 1.0B | 772.0M | 581.0M | 349.0M | 267.0M | 477.0M | 376.0M | 34.9M | 42.6M |
| Revenue Growth % | -3.2% | 3.8% | 35.3% | 218.4% | -24.9% | -36.6% | -36.1% | 22.9% | -14.5% | 91.5% | 33.3% | 32.9% | 66.5% | 30.7% | -44.0% | 26.9% | 976.6% | -18.0% | -- |
| Total Revenue | 2.7B | 2.8B | 2.7B | 2.0B | 631.0M | 840.0M | 1.3B | 2.1B | 1.7B | 2.0B | 1.0B | 772.0M | 581.0M | 349.0M | 267.0M | 477.0M | 376.0M | 34.9M | 42.6M |
| Cost Of Revenue | 2.5B | 2.7B | 2.4B | 1.6B | 468.0M | 552.0M | 975.0M | 1.5B | 1.2B | 1.4B | 721.0M | 565.0M | 447.0M | 256.0M | 183.0M | 352.0M | 310.0M | 25.2M | 34.5M |
| Gross Profit | 206.0M | 168.0M | 294.0M | 382.0M | 163.0M | 288.0M | 349.0M | 592.0M | 462.0M | 557.0M | 308.0M | 207.0M | 134.0M | 93.0M | 84.0M | 125.0M | 66.0M | 9.7M | 8.1M |
| Gross Margin % | 7.5% | 6.0% | 10.8% | 19.0% | 25.8% | 34.3% | 26.4% | 28.6% | 27.4% | 28.3% | 29.9% | 26.8% | 23.1% | 26.6% | 31.5% | 26.2% | 17.6% | 27.9% | 18.9% |
| Total Operating Cost | 2.8B | 3.1B | 2.6B | 1.8B | 1.1B | 849.0M | 1.4B | 1.7B | 1.4B | 1.6B | 805.0M | 606.0M | 467.0M | 259.0M | 195.0M | 378.0M | 324.0M | 30.9M | 38.6M |
| Selling Expenses | 11.4M | 13.2M | 14.4M | 17.2M | 10.8M | 33.7M | 42.1M | 25.2M | 31.0M | 30.5M | 22.2M | 8.3M | 5.1M | 3.5M | -- | -- | -- | -- | -- |
| Admin Expenses | 110.0M | 87.3M | 89.9M | 98.8M | 70.5M | 97.3M | 112.0M | 145.0M | 109.0M | 118.0M | 76.0M | 44.6M | 35.0M | 20.7M | 26.3M | 8.7M | 5.0M | 2.6M | 2.5M |
| Rd Expenses | 41.4M | 59.3M | 99.5M | 72.1M | 15.4M | 28.0M | 35.7M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Finance Expenses | 8.2M | 2.9M | 19.0M | 14.4M | -72.0M | -66.1M | -71.0M | -61.5M | 11.9M | 30.3M | -21.5M | -29.9M | -32.1M | -28.6M | -20.1M | -203,600 | -307,500 | -24,100 | -30,800 |
| Operating Income | 25.8M | -204.0M | 121.0M | 293.0M | -423.0M | 31.8M | -58.5M | 377.0M | 286.0M | 332.0M | 225.0M | 166.0M | 114.0M | 90.6M | 72.2M | 98.8M | 51.2M | 4.0M | 4.0M |
| Operating Margin % | 0.9% | -7.2% | 4.5% | 14.6% | -67.0% | 3.8% | -4.4% | 18.2% | 17.0% | 16.8% | 21.9% | 21.5% | 19.6% | 26.0% | 27.0% | 20.7% | 13.6% | 11.5% | 9.4% |
| Non Operating Income | 2.1M | 2.3M | 745,100 | 6.1M | 1.7M | 515,600 | 1.8M | 846,000 | 20.4M | 6.5M | 1.4M | 279,500 | 216,400 | 643,300 | 2.7M | 483,900 | 705,000 | 38,700 | -- |
| Non Operating Expenses | 3.3M | 666,900 | 4.9M | 3.0M | 754,500 | 13.2M | 9.1M | 2.2M | 955,200 | 1.3M | 577,800 | 60,300 | 503,600 | 159,400 | 2.3M | 3.8M | -- | 119,300 | 100,600 |
| Investment Income | 23.2M | 21.2M | 28.3M | 94.3M | 22.9M | 26.2M | 2.4M | 1.2M | 6.5M | 661,300 | 1.3M | -- | -- | -- | -- | -- | -- | -- | -- |
| Fair Value Change Income | 101,900 | 1.8M | 2.9M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 2.3M |
| Asset Disposal Income | -1.5M | 314,200 | -156,400 | 35,600 | 16,600 | 7,700 | -644,500 | 242,200 | 87,700 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Asset Impairment Loss | 4.6M | 91.2M | 10.5M | 3.1M | 118.0M | 25.4M | 299.0M | 108.0M | 16.9M | 37.2M | 6.5M | 6.6M | 2.9M | 3.9M | 741,200 | 5.4M | 535,300 | 2.2M | 581,500 |
| Other Income | 33.3M | 14.1M | 12.0M | 14.2M | 11.8M | 14.6M | 21.7M | 17.4M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Income Before Tax | 24.7M | -202.0M | 117.0M | 296.0M | -422.0M | 19.1M | -65.8M | 375.0M | 306.0M | 337.0M | 226.0M | 166.0M | 114.0M | 91.1M | 72.6M | 95.5M | 51.9M | 3.9M | 3.9M |
| Income Tax | -20.2M | -16.1M | 10.6M | 20.5M | -45.4M | -51.9M | 25.9M | 70.2M | 41.9M | 47.1M | 33.8M | 25.7M | 15.1M | 15.5M | 11.1M | 14.4M | 13.5M | 340,500 | 1.6M |
| Net Income | 44.9M | -186.0M | 106.0M | 275.0M | -376.0M | 71.0M | -91.7M | 305.0M | 264.0M | 290.0M | 192.0M | 140.0M | 98.7M | 75.6M | 61.5M | 81.1M | 38.4M | 3.6M | 2.3M |
| Net Margin % | 1.6% | -6.6% | 3.9% | 13.7% | -59.6% | 8.5% | -6.9% | 14.7% | 15.7% | 14.7% | 18.7% | 18.1% | 17.0% | 21.7% | 23.0% | 17.0% | 10.2% | 10.3% | 5.3% |
| Net Income Attributable | 35.6M | -191.0M | 78.4M | 212.0M | -375.0M | 74.6M | -90.4M | 304.0M | 262.0M | 290.0M | 192.0M | 141.0M | 98.7M | 75.6M | 61.5M | 81.1M | 38.4M | 3.6M | 2.3M |
| Minority Interest | 9.4M | 5.3M | 27.8M | 63.3M | -1.3M | -3.6M | -1.4M | 941,200 | 1.8M | 38,200 | 446,300 | -67,900 | -39,500 | -- | -- | -- | -- | -- | -- |
| Eps Basic | 0.04 | -0.23 | 0.10 | 0.26 | -0.43 | 0.09 | -0.10 | 0.35 | 0.32 | 0.39 | 0.27 | 0.61 | 0.43 | 0.33 | 0.31 | 0.94 | 1.07 | 0.14 | 0.09 |
| Eps Diluted | 0.04 | -0.23 | 0.10 | 0.26 | -0.43 | 0.09 | -0.10 | 0.35 | 0.32 | 0.39 | 0.27 | 0.61 | 0.43 | 0.33 | 0.31 | 0.94 | 1.07 | 0.14 | 0.09 |
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 | FY 2014Dec 31, 2014 | FY 2013Dec 31, 2013 | FY 2012Dec 31, 2012 | FY 2011Dec 31, 2011 | FY 2010Dec 31, 2010 | FY 2009Dec 31, 2009 | FY 2008Dec 31, 2008 | FY 2007Dec 31, 2007 | FY 2006Dec 31, 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 618.0M | 642.0M | 578.0M | 947.0M | 448.0M | 511.0M | 700.0M | 1.3B | 1.3B | 1.3B | 950.0M | 1.2B | 1.2B | 1.2B | 1.3B | 92.0M | 38.4M | 3.7M | 5.0M |
| Trading Financial Assets | 61.1M | 195.0M | 276.0M | 395,300 | 14.4M | 50.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 594.0M | 506.0M | 571.0M | 627.0M | 678.0M | 547.0M | 1.1B | 1.3B | 1.0B | 769.0M | 628.0M | 328.0M | 252.0M | 213.0M | 157.0M | 148.0M | 30.1M | 5.5M | 5.9M |
| Notes Receivable | 1.6M | 9.0M | 9.1M | 24.2M | -- | -- | 106.0M | 103.0M | 76.4M | 78.1M | 48.4M | 37.9M | 37.5M | 9.2M | 39.9M | 12.2M | 300,000 | -- | -- |
| Notes And Accounts Receivable | 595.0M | 515.0M | 580.0M | 651.0M | 678.0M | 547.0M | 1.2B | 1.4B | 1.1B | 847.0M | 676.0M | 366.0M | 289.0M | 222.0M | 197.0M | 160.0M | 30.4M | 5.5M | 5.9M |
| Prepayments | 54.3M | 68.4M | 144.0M | 98.5M | 21.8M | 39.8M | 42.7M | 28.0M | 124.0M | 52.2M | 30.5M | 56.2M | 32.2M | 40.1M | 2.7M | 13.5M | 41.8M | 2.0M | 3.4M |
| Inventory | 190.0M | 183.0M | 270.0M | 218.0M | 14.4M | 375.0M | 588.0M | 832.0M | 1.4B | 912.0M | 730.0M | 147.0M | 97.7M | 186.0M | 187.0M | 130.0M | 41.2M | 7.3M | 7.5M |
| Total Current Assets | 2.5B | 2.5B | 2.3B | 3.1B | 3.9B | 2.5B | 2.9B | 3.7B | 4.4B | 3.2B | 2.4B | 1.8B | 1.7B | 1.7B | 1.7B | 403.0M | 174.0M | 29.5M | 29.5M |
| Long Term Equity Investment | -- | -- | 555.0M | 47.7M | 366.0M | 346.0M | 337.0M | 341.0M | 129.0M | 87.9M | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Fixed Assets | -- | 2.7B | 2.3B | 2.3B | 1.1B | 615.0M | 740.0M | 796.0M | 648.0M | 681.0M | 683.0M | 258.0M | 151.0M | 147.0M | 6.9M | 4.5M | 4.3M | 1.4M | 921,300 |
| Fixed Assets Total | 2.8B | 2.7B | 2.3B | 2.3B | 1.1B | 615.0M | 740.0M | 796.0M | 648.0M | 681.0M | 683.0M | 258.0M | 151.0M | 147.0M | 6.9M | 4.5M | 4.3M | 1.4M | 921,300 |
| Construction In Progress | -- | 420.0M | 680.0M | 354.0M | 272.0M | 633.0M | 286.0M | 46.7M | 84.9M | 2.6M | 17.5M | 330.0M | 308.0M | 269.0M | 114.0M | 13.2M | -- | -- | -- |
| Construction In Progress Total | 1.3B | 420.0M | 680.0M | 354.0M | 272.0M | 633.0M | 286.0M | 46.7M | 84.9M | 5.9M | 20.1M | 330.0M | 308.0M | 271.0M | 114.0M | 14.1M | -- | -- | -- |
| Intangible Assets | 571.0M | 552.0M | 381.0M | 398.0M | 236.0M | 259.0M | 300.0M | 243.0M | 257.0M | 252.0M | 66.9M | 15.4M | 13.5M | 1.2M | 937,600 | 227,000 | -- | -- | -- |
| Long Term Deferred Expenses | 50.0M | 44.1M | 19.8M | 26.3M | 21.6M | 22.8M | 28.3M | 20.9M | 26.4M | 22.4M | 18.9M | 2.3M | 1.5M | 546,900 | 555,300 | -- | -- | -- | -- |
| Total Non Current Assets | 5.7B | 4.7B | 5.2B | 4.1B | 2.7B | 4.7B | 4.5B | 4.3B | 2.9B | 2.8B | 1.2B | 639.0M | 493.0M | 434.0M | 124.0M | 20.1M | 4.8M | 2.3M | 1.1M |
| Total Assets | 8.2B | 7.2B | 7.6B | 7.3B | 6.5B | 7.2B | 7.4B | 8.0B | 7.3B | 6.0B | 3.7B | 2.4B | 2.2B | 2.1B | 1.8B | 423.0M | 178.0M | 31.8M | 30.6M |
| Short Term Borrowings | 159.0M | 100.0M | 75.0M | 30.0M | 50.0M | 60.0M | 398.0M | 294.0M | 296.0M | 245.0M | 249.0M | 10.0M | -- | -- | -- | -- | -- | -- | -- |
| Accounts Payable | 694.0M | 247.0M | 268.0M | 411.0M | 459.0M | 571.0M | 643.0M | 853.0M | 533.0M | 591.0M | 434.0M | 322.0M | 217.0M | 258.0M | 176.0M | 207.0M | 55.5M | 4.6M | 16.1M |
| Advance Receipts | 8,400 | 12,500 | -- | -- | -- | 46.3M | 58.9M | 30.3M | 121.0M | 38.8M | 37.9M | 19.6M | 20.5M | 18.6M | 13.6M | -- | -- | 9.1M | 1.0M |
| Contract Liabilities | 121.0M | 188.0M | 271.0M | 299.0M | 63.9M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Current Liabilities | 2.2B | 1.5B | 1.9B | 1.3B | 1.0B | 822.0M | 1.5B | 1.9B | 1.3B | 1.2B | 902.0M | 437.0M | 321.0M | 338.0M | 211.0M | 250.0M | 86.3M | 17.8M | 20.2M |
| Long Term Borrowings | 321.0M | 135.0M | 235.0M | 310.0M | -- | -- | -- | 120.0M | 395.0M | 1.8B | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Non Current Liabilities | 467.0M | 275.0M | 410.0M | 453.0M | 129.0M | 527.0M | 176.0M | 207.0M | 474.0M | 1.8B | 133.0M | 99.3M | 99.3M | 96.4M | 2.5M | -- | -- | 315,000 | 315,000 |
| Total Liabilities | 2.7B | 1.7B | 2.3B | 1.7B | 1.1B | 1.3B | 1.7B | 2.1B | 1.8B | 3.0B | 1.0B | 537.0M | 421.0M | 435.0M | 213.0M | 250.0M | 86.3M | 18.1M | 20.5M |
| Paid In Capital | 837.0M | 837.0M | 803.0M | 865.0M | 865.0M | 865.0M | 865.0M | 865.0M | 865.0M | 735.0M | 245.0M | 229.0M | 229.0M | 229.0M | 114.0M | 66.0M | 50.0M | 10.0M | 10.0M |
| Capital Reserve | 3.4B | 3.4B | 3.1B | 3.6B | 3.6B | 3.6B | 3.6B | 3.6B | 3.6B | 1.4B | 1.9B | 1.3B | 1.3B | 1.3B | 1.4B | 36.2M | -- | -- | -- |
| Surplus Reserve | 127.0M | 109.0M | 109.0M | 89.2M | 84.9M | 82.6M | 79.2M | 79.2M | 58.6M | 55.0M | 50.9M | 42.1M | 29.5M | 20.7M | 13.3M | 7.1M | 4.2M | 367,000 | 8,300 |
| Retained Earnings | 825.0M | 820.0M | 1.0B | 976.0M | 781.0M | 1.2B | 1.1B | 1.2B | 958.0M | 713.0M | 441.0M | 293.0M | 199.0M | 132.0M | 75.2M | 63.8M | 37.8M | 3.3M | 74,500 |
| Minority Equity | 348.0M | 341.0M | 296.0M | 438.0M | 59.9M | 78.7M | 83.8M | 71.3M | 40.6M | 135.0M | 29.5M | 11.9M | 12.0M | 12.0M | -- | -- | -- | -- | -- |
| Equity Attributable | 5.2B | 5.1B | 5.0B | 5.1B | 5.3B | 5.7B | 5.6B | 5.8B | 5.5B | 2.9B | 2.6B | 1.8B | 1.7B | 1.7B | 1.6B | 173.0M | 92.0M | 13.7M | 10.1M |
| Total Equity | 5.5B | 5.5B | 5.3B | 5.5B | 5.4B | 5.8B | 5.7B | 5.9B | 5.5B | 3.0B | 2.6B | 1.9B | 1.7B | 1.7B | 1.6B | 173.0M | 92.0M | 13.7M | 10.1M |
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 | FY 2014Dec 31, 2014 | FY 2013Dec 31, 2013 | FY 2012Dec 31, 2012 | FY 2011Dec 31, 2011 | FY 2010Dec 31, 2010 | FY 2009Dec 31, 2009 | FY 2008Dec 31, 2008 | FY 2007Dec 31, 2007 | FY 2006Dec 31, 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash From Sales | 2.9B | 3.0B | 3.0B | 2.3B | 519.0M | 981.0M | 1.4B | 1.6B | 970.0M | 1.0B | 463.0M | 447.0M | 592.0M | 307.0M | 197.0M | 295.0M | 338.0M | 51.2M | 24.1M |
| Tax Refunds Received | 25.0M | 6.2M | 93.2M | 13.8M | 10.0M | 12.0M | 30.0M | 15.2M | 18.1M | 122,300 | 116,200 | 2.1M | -- | -- | -- | -- | -- | -- | -- |
| Total Operating Cash Inflow | 2.9B | 3.1B | 3.1B | 2.5B | 554.0M | 1.0B | 1.7B | 1.8B | 1.1B | 1.1B | 548.0M | 502.0M | 643.0M | 350.0M | 210.0M | 342.0M | 352.0M | 56.0M | 27.3M |
| Cash Paid For Goods | 2.2B | 2.8B | 1.9B | 1.9B | 143.0M | 611.0M | 971.0M | 704.0M | 601.0M | 576.0M | 374.0M | 286.0M | 345.0M | 198.0M | 249.0M | 203.0M | 288.0M | 47.5M | 19.7M |
| Cash Paid To Employees | 197.0M | 188.0M | 176.0M | 160.0M | 94.6M | 134.0M | 145.0M | 132.0M | 120.0M | 112.0M | 83.2M | 61.7M | 48.5M | 26.0M | 14.0M | 7.5M | 2.4M | 1.0M | 673,400 |
| Taxes Paid | 128.0M | 63.0M | 61.4M | 41.7M | 66.6M | 96.5M | 133.0M | 131.0M | 120.0M | 112.0M | 68.0M | 43.3M | 29.4M | 21.2M | 31.2M | 36.0M | 4.1M | 2.3M | 1.0M |
| Total Operating Cash Outflow | 2.8B | 3.1B | 2.2B | 2.2B | 342.0M | 984.0M | 1.5B | 1.3B | 960.0M | 1.1B | 591.0M | 419.0M | 463.0M | 273.0M | 322.0M | 263.0M | 336.0M | 56.3M | 24.9M |
| Operating Cash Flow | 152.0M | -40.7M | 878.0M | 300.0M | 213.0M | 64.5M | 160.0M | 504.0M | 104.0M | 31.2M | -43.1M | 83.2M | 180.0M | 77.0M | -112.0M | 79.3M | 16.0M | -285,800 | 2.4M |
| Total Investing Cash Inflow | 2.0B | 1.9B | 1.7B | 4.3B | 421.0M | 524.0M | 286.0M | 666.0M | 532.0M | 3.0M | 15.6M | 780,000 | 3.0M | 56,100 | 340.00 | 18.0M | -- | -- | -- |
| Total Investing Cash Outflow | 2.5B | 1.9B | 2.3B | 3.4B | 595.0M | 801.0M | 780.0M | 971.0M | 1.8B | 1.5B | 249.0M | 141.0M | 130.0M | 137.0M | 79.7M | 27.5M | 21.2M | 1.0M | 505,900 |
| Investing Cash Flow | -510.0M | -52.6M | -676.0M | 938.0M | -175.0M | -277.0M | -495.0M | -306.0M | -1.3B | -1.5B | -233.0M | -140.0M | -127.0M | -137.0M | -79.7M | -9.5M | -21.2M | -1.0M | -505,900 |
| Cash From Borrowings | 407.0M | 132.0M | 105.0M | 30.0M | 50.0M | 614.0M | 760.0M | 540.0M | 496.0M | 2.1B | 153.0M | 10.0M | -- | -- | -- | -- | -- | -- | -- |
| Dividends And Interest Paid | 30.2M | 20.2M | 116.0M | 61.1M | 54.7M | 38.7M | 79.4M | 42.1M | 52.5M | 99.9M | 39.5M | 34.6M | 23.1M | 11.4M | 26.4M | -- | -- | -- | -- |
| Debt Repayments | 226.0M | 292.0M | 115.0M | 450.0M | 87.5M | 531.0M | 868.0M | 762.0M | 1.5B | 383.0M | 63.7M | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Financing Cash Inflow | 424.0M | 516.0M | 105.0M | 33.0M | 50.0M | 651.0M | 760.0M | 540.0M | 2.9B | 2.1B | 153.0M | 10.0M | 0.00 | -- | 1.4B | -- | 40.0M | -- | -- |
| Total Financing Cash Outflow | 287.0M | 321.0M | 570.0M | 956.0M | 144.0M | 590.0M | 958.0M | 804.0M | 1.6B | 482.0M | 103.0M | 34.6M | 23.1M | 11.4M | 28.5M | 4.1M | -- | -- | -- |
| Financing Cash Flow | 137.0M | 195.0M | -465.0M | -923.0M | -94.0M | 61.4M | -198.0M | -264.0M | 1.3B | 1.7B | 49.6M | -24.6M | -23.1M | -11.4M | 1.4B | -4.1M | 40.0M | -- | -- |
| Net Change In Cash | -220.0M | 102.0M | -262.0M | 315.0M | -56.0M | -151.0M | -532.0M | -65.6M | 84.8M | 223.0M | -226.0M | -81.6M | 30.3M | -71.6M | 1.2B | 65.7M | 34.8M | -1.3M | 1.9M |
| Ending Cash Balance | 367.0M | 587.0M | 485.0M | 748.0M | 433.0M | 489.0M | 640.0M | 1.2B | 1.2B | 1.2B | 929.0M | 1.2B | 1.2B | 1.2B | -- | -- | 38.4M | 3.7M | 5.0M |
| Capex | 728.0M | 577.0M | 390.0M | 399.0M | 261.0M | 381.0M | 370.0M | 405.0M | 716.0M | 556.0M | 174.0M | 141.0M | 130.0M | 137.0M | 79.7M | 27.5M | 3.2M | 1.0M | 505,900 |