| Revenue | 2,993 | 3,018 | 3,035 | 3,035 | 3,036 |
| Revenue Growth (YoY) | -1.40% | -0.57% | - | -0.02% | - |
| Cost of Revenue | 1,223 | 1,237 | 1,251 | 1,258 | 826.6 |
| Gross Profit | 1,771 | 1,781 | 1,784 | 1,777 | 2,209 |
| Selling, General & Admin | 2.4 | 2.4 | 3.2 | 3.2 | 441.8 |
| Other Operating Expenses | 623.9 | 625.9 | 649.9 | 685.3 | 484.1 |
| Operating Expenses | 1,677 | 1,676 | 1,773 | 1,863 | 2,051 |
| Operating Income | 93.9 | 105 | 10.7 | -85.4 | 157.7 |
| Interest Expense | -403.9 | -432.9 | -431.1 | -338.5 | -337.3 |
| Interest & Investment Income | 7.4 | 8.1 | 3 | 1.5 | 0.4 |
| Earnings From Equity Investments | 2.6 | 1.3 | -0.3 | 2.2 | 2.8 |
| Currency Exchange Gain (Loss) | 196.2 | -295.2 | 568.6 | 2.8 | 22.8 |
| Other Non Operating Income (Expenses) | -125.8 | 245.2 | -526 | 346.7 | 212 |
| EBT Excluding Unusual Items | -229.6 | -368.5 | -375.1 | -70.7 | 58.4 |
| Gain (Loss) on Sale of Investments | -6.1 | -6.1 | 3.1 | 104 | - |
| Asset Writedown | - | - | - | - | -107 |
| Other Unusual Items | -1.4 | -4 | -0.1 | - | -82.6 |
| Pretax Income | -237.1 | -378.6 | -372.1 | 33.3 | -131.2 |
| Income Tax Expense | -1.1 | -16.7 | -59.9 | -50.7 | -62.6 |
| Earnings From Continuing Operations | -236 | -361.9 | -312.2 | 84 | -68.6 |
| Minority Interest in Earnings | -3.2 | -3.9 | -3.9 | -3.5 | -3.2 |
| Net Income | -239.2 | -365.8 | -316.1 | 80.5 | -71.8 |
| Net Income to Common | -239.2 | -365.8 | -316.1 | 80.5 | -71.8 |
| Shares Outstanding (Basic) | 72 | 71 | - | - | - |
| Shares Outstanding (Diluted) | 72 | 71 | - | - | - |
| EPS (Basic) | -3.35 | -5.12 | - | - | - |
| EPS (Diluted) | -3.35 | -5.12 | - | - | - |
| Free Cash Flow | 701.4 | 738 | 733.5 | 835.3 | 911.3 |
| Free Cash Flow Per Share | 9.81 | 10.33 | - | - | - |
| Gross Margin | 59.16% | 59.01% | 58.77% | 58.56% | 72.77% |
| Operating Margin | 3.14% | 3.48% | 0.35% | -2.81% | 5.20% |
| Profit Margin | -7.99% | -12.12% | -10.41% | 2.65% | -2.37% |
| Free Cash Flow Margin | 23.43% | 24.45% | 24.17% | 27.52% | 30.02% |
| EBITDA | 857.2 | 867.9 | 859.2 | 787.7 | 1,031 |
| EBITDA Margin | 28.64% | 28.76% | 28.31% | 25.95% | 33.98% |
| D&A For EBITDA | 763.3 | 762.9 | 848.5 | 873.1 | 873.7 |
| EBIT | 93.9 | 105 | 10.7 | -85.4 | 157.7 |
| EBIT Margin | 3.14% | 3.48% | 0.35% | -2.81% | 5.20% |