| Revenue | 14,486.45a | 11,963.93a | 9,045.48a |
| Cost of sales | -12,992.52a | -11,309.06a | -8,882.62a |
| Gross profit | 1,493.93a | 654.86a | 162.86a |
| Selling and administrative expenses | -788.71a | -476.22a | -452.01a |
| Operating income (loss) | 705.22a | 178.64a | -289.15a |
| Finance income | 963.97a | 631.11a | 1,139.35a |
| Finance costs | -3,244.08a | -1,124.11a | -1,591.69a |
| Other non-operating income | 2,543.16a | 580.07a | 812.72a |
| Other non-operating expenses | -169.93a | -231.33a | -491.27a |
| Equity method gains (losses) | -0.2a | -0.01a | -1.44a |
| Income (loss) before income taxes | 798.14a | 34.36a | -421.48a |
| Income tax expense (benefit) | -176.63a | -9.67a | -69.42a |