| Revenue | 3,666 | 2,503 | 1,886 | 1,643 | 1,430 | |
| Revenue Growth (YoY) | 46.46% | 32.71% | 14.79% | 14.89% | -11.67% | |
| Selling, General & Admin | 75 | 67 | 69 | 49 | 33 | |
| Other Operating Expenses | 1,378 | 778 | 542 | 526 | 527 | |
| Total Operating Expenses | 1,453 | 845 | 611 | 575 | 560 | |
| Operating Income | 2,213 | 1,658 | 1,275 | 1,068 | 870 | |
| Interest Expense | -1,065 | -697 | -544 | -294 | -214 | |
| Net Interest Expense | -1,065 | -697 | -544 | -294 | -214 | |
| Income (Loss) on Equity Investments | - | -20 | 4 | - | - | |
| Currency Exchange Gain (Loss) | - | -49 | - | -21 | - | |
| Other Non-Operating Income (Expenses) | -711 | 131 | 88 | -321 | -619 | |
| EBT Excluding Unusual Items | 437 | 1,023 | 823 | 432 | 37 | |
| Total Merger & Restructuring Charges | - | -49 | - | - | - | |
| Other Unusual Items | - | - | 1,058 | - | - | |
| Pretax Income | 437 | 974 | 1,881 | 432 | 37 | |
| Income Tax Expense | 365 | 368 | 262 | 405 | 269 | |
| Earnings From Continuing Ops. | 72 | 606 | 1,619 | 27 | -232 | |
| Minority Interest in Earnings | -680 | -495 | -525 | -395 | -320 | |
| Net Income | -608 | 111 | 1,094 | -368 | -552 | |
| Net Income to Common | -608 | 111 | 1,094 | -368 | -552 | |
| Net Income Growth | - | -89.85% | - | - | - | |
| Shares Outstanding (Basic) | 143 | 143 | 113 | 112 | 69 | |
| Shares Outstanding (Diluted) | 143 | 143 | 113 | 112 | 69 | |
| Shares Change (YoY) | 0.11% | 26.91% | 1.00% | 62.05% | - | |
| EPS (Basic) | -4.25 | 0.78 | 9.71 | -3.30 | -8.02 | |
| EPS (Diluted) | -4.25 | 0.78 | 9.71 | -3.30 | -8.02 | |
| EPS Growth | - | -92.01% | - | - | - | |
| Free Cash Flow | 655 | 465 | 368 | 422 | 314 | |
| Free Cash Flow Per Share | 4.58 | 3.25 | 3.27 | 3.78 | 4.56 | |
| Dividend Per Share | 1.620 | 1.530 | 1.440 | 1.380 | 0.970 | |
| Dividend Growth | 5.88% | 6.25% | 4.35% | 42.27% | - | |
| Profit Margin | -16.59% | 4.44% | 58.01% | -22.40% | -38.60% | |
| Free Cash Flow Margin | 17.87% | 18.58% | 19.51% | 25.69% | 21.96% | |
| EBITDA | 2,988 | 2,023 | 1,486 | 1,304 | 1,153 | |
| EBITDA Margin | 81.51% | 80.82% | 78.79% | 79.37% | 80.63% | |
| D&A For EBITDA | 775 | 365 | 211 | 236 | 283 | |
| EBIT | 2,213 | 1,658 | 1,275 | 1,068 | 870 | |
| EBIT Margin | 60.37% | 66.24% | 67.60% | 65.00% | 60.84% | |
| Effective Tax Rate | 83.52% | 37.78% | 13.93% | 93.75% | 727.03% | |