| Revenue | 3,331 | 2,565 | 1,994 | 1,368 | 766.9 | |
| Revenue Growth (YoY) | 29.86% | 28.65% | 45.78% | 78.31% | 4.85% | |
| Cost of Revenue | 2,358 | 1,877 | 1,523 | 1,089 | 589.1 | |
| Gross Profit | 973.1 | 687.8 | 470.2 | 278.4 | 177.8 | |
| Selling, General & Admin | 502.9 | 354.3 | 315.6 | 265.2 | 199.9 | |
| Operating Expenses | 702.4 | 508.1 | 412.1 | 327.4 | 251.8 | |
| Operating Income | 270.7 | 179.7 | 58.1 | -49 | -74 | |
| Interest Expense | -61.8 | -32.1 | -32.5 | -28 | -40.2 | |
| Interest & Investment Income | 33.7 | 31.9 | 10.8 | - | - | |
| Currency Exchange Gain (Loss) | 1.4 | -4 | - | - | - | |
| Other Non Operating Income (Expenses) | -288.6 | -3.3 | -1.2 | 0.1 | 0.6 | |
| EBT Excluding Unusual Items | -44.6 | 172.2 | 35.2 | -76.9 | -113.6 | |
| Merger & Restructuring Charges | -19.7 | -23.2 | - | - | -2.1 | |
| Gain (Loss) on Sale of Investments | 66.7 | 12.2 | 15.1 | - | - | |
| Asset Writedown | - | -18.6 | - | - | - | |
| Other Unusual Items | -4 | -23.1 | 36.6 | -0.2 | 1.9 | |
| Pretax Income | -1.6 | 119.5 | 86.9 | -77.1 | -113.8 | |
| Income Tax Expense | -296.1 | -3.4 | 0.2 | -3.1 | -2.4 | |
| Earnings From Continuing Operations | 294.5 | 122.9 | 86.7 | -74 | -111.4 | |
| Minority Interest in Earnings | -64.9 | -36.7 | -11.6 | 25.8 | 93 | |
| Net Income | 229.6 | 86.2 | 75.1 | -48.2 | -18.4 | |
| Preferred Dividends & Other Adjustments | 2.4 | - | - | 0.7 | 1 | |
| Net Income to Common | 227.2 | 86.2 | 75.1 | -48.9 | -19.4 | |
| Net Income Growth | 166.36% | 14.78% | - | - | - | |
| Shares Outstanding (Basic) | 68 | 60 | 56 | 55 | 45 | |
| Shares Outstanding (Diluted) | 92 | 61 | 83 | 55 | 45 | |
| Shares Change (YoY) | 50.06% | -26.31% | 50.70% | 21.97% | 44931.26% | |
| EPS (Basic) | 3.36 | 1.44 | 1.34 | -0.89 | -0.43 | |
| EPS (Diluted) | 3.03 | 1.42 | 1.05 | -0.89 | -0.43 | |
| EPS Growth | 112.80% | 36.02% | - | - | - | |
| Free Cash Flow | 391.9 | 254.5 | 213.6 | -51.1 | -15.3 | |
| Free Cash Flow Per Share | 4.28 | 4.17 | 2.58 | -0.93 | -0.34 | |
| Gross Margin | 29.22% | 26.82% | 23.59% | 20.36% | 23.18% | |
| Operating Margin | 8.13% | 7.01% | 2.91% | -3.58% | -9.65% | |
| Profit Margin | 6.82% | 3.36% | 3.77% | -3.58% | -2.53% | |
| Free Cash Flow Margin | 11.77% | 9.92% | 10.71% | -3.74% | -1.99% | |
| EBITDA | 487.4 | 340.5 | 154.6 | 12.1 | -5.5 | |
| EBITDA Margin | 14.63% | 13.28% | 7.75% | 0.89% | -0.72% | |
| D&A For EBITDA | 216.7 | 160.8 | 96.5 | 61.1 | 68.5 | |
| EBIT | 270.7 | 179.7 | 58.1 | -49 | -74 | |
| EBIT Margin | 8.13% | 7.01% | 2.91% | -3.58% | -9.65% | |
| Effective Tax Rate | - | - | 0.23% | - | - | |
| Advertising Expenses | 21.7 | 15.1 | 14.9 | 28.9 | 4 | |