| Operating Revenue | 3,667 | 3,524 | 2,832 | 2,575 | 2,556 | 3,152 | |
| Revenue | 3,667 | 3,524 | 2,832 | 2,575 | 2,556 | 3,152 | |
| Revenue Growth (YoY) | 24.47% | 24.44% | 9.98% | 0.74% | -18.91% | 2.07% | |
| Cost of Revenue | 2,269 | 2,174 | 1,960 | 1,668 | 1,685 | 1,978 | |
| Gross Profit | 1,398 | 1,350 | 872 | 907 | 871 | 1,174 | |
| Selling, General & Admin | 214 | 216 | 192 | 180 | 161 | 209 | |
| Operating Expenses | 944 | 955 | 936 | 915 | 903 | 990 | |
| Operating Income | 454 | 395 | -64 | -8 | -32 | 184 | |
| Interest Expense | -361 | -362 | -646 | -561 | -447 | -575 | |
| Interest & Investment Income | 43 | 50 | 52 | 27 | 15 | 21 | |
| Currency Exchange Gain (Loss) | 16 | 16 | 10 | -8 | -1 | -8 | |
| Other Non Operating Income (Expenses) | -1 | 7 | -3 | 14 | 43 | 44 | |
| EBT Excluding Unusual Items | 151 | 106 | -651 | -536 | -422 | -334 | |
| Gain (Loss) on Sale of Investments | -1 | -1 | -19 | -24 | -37 | -59 | |
| Gain (Loss) on Sale of Assets | -9 | -17 | -183 | -10 | -62 | -84 | |
| Asset Writedown | -772 | -772 | -57 | - | - | -597 | |
| Other Unusual Items | 161 | 161 | -31 | 8 | 51 | 533 | |
| Pretax Income | -470 | -523 | -941 | -562 | -470 | -541 | |
| Income Tax Expense | 219 | -11 | 13 | 59 | 121 | 27 | |
| Earnings From Continuing Operations | -689 | -512 | -954 | -621 | -591 | -568 | |
| Net Income to Company | -689 | -512 | -954 | -621 | -591 | -568 | |
| Minority Interest in Earnings | - | - | - | - | -1 | 1 | |
| Net Income | -689 | -512 | -954 | -621 | -592 | -567 | |
| Net Income to Common | -689 | -512 | -954 | -621 | -592 | -567 | |
| Shares Outstanding (Basic) | 866 | 850 | 768 | 699 | 637 | 615 | |
| Shares Outstanding (Diluted) | 866 | 925 | 768 | 699 | 637 | 615 | |
| Shares Change (YoY) | 9.52% | 20.44% | 9.87% | 9.73% | 3.58% | 0.49% | |
| EPS (Basic) | -0.80 | -0.60 | -1.24 | -0.89 | -0.93 | -0.92 | |
| EPS (Diluted) | -1.06 | -0.76 | -1.24 | -0.89 | -0.93 | -0.92 | |
| Free Cash Flow | 328 | 193 | -263 | -269 | 367 | 133 | |
| Free Cash Flow Per Share | 0.38 | 0.21 | -0.34 | -0.39 | 0.58 | 0.22 | |
| Gross Margin | 38.12% | 38.31% | 30.79% | 35.22% | 34.08% | 37.25% | |
| Operating Margin | 12.38% | 11.21% | -2.26% | -0.31% | -1.25% | 5.84% | |
| Profit Margin | -18.79% | -14.53% | -33.69% | -24.12% | -23.16% | -17.99% | |
| Free Cash Flow Margin | 8.95% | 5.48% | -9.29% | -10.45% | 14.36% | 4.22% | |
| EBITDA | 1,184 | 1,138 | 732 | 844 | 930 | 1,180 | |
| EBITDA Margin | 32.29% | 32.29% | 25.85% | 32.78% | 36.38% | 37.44% | |
| D&A For EBITDA | 730 | 743 | 796 | 852 | 962 | 996 | |
| EBIT | 454 | 395 | -64 | -8 | -32 | 184 | |
| EBIT Margin | 12.38% | 11.21% | -2.26% | -0.31% | -1.25% | 5.84% | |