| Revenue | 5,513 | 5,334 | 4,710 | 3,176 | 625.1 |
| Revenue Growth (YoY) | 14.86% | 13.23% | 48.32% | 408.07% | - |
| Cost of Revenue | 3,139 | 3,049 | 2,788 | 2,098 | 696.84 |
| Gross Profit | 2,374 | 2,285 | 1,923 | 1,078 | -71.74 |
| Selling, General & Admin | 907.93 | 883.89 | 789.04 | 682.81 | 459.06 |
| Other Operating Expenses | 65.28 | 65.28 | 63.96 | 54.7 | 15.44 |
| Operating Expenses | 1,237 | 1,210 | 1,107 | 972.12 | 678.91 |
| Operating Income | 1,137 | 1,075 | 815.95 | 106.19 | -750.65 |
| Interest Expense | -353.56 | -380.49 | -528.06 | -456.64 | -384.49 |
| Interest & Investment Income | 71.09 | 69.37 | 48.03 | 14.04 | 1.93 |
| Earnings From Equity Investments | -7.9 | -7.9 | -7 | -2.4 | -7.7 |
| Currency Exchange Gain (Loss) | -2.86 | 31.54 | -20.82 | -35.04 | 5.4 |
| Other Non Operating Income (Expenses) | -287.06 | -617.76 | -2,118 | 823.16 | -680.05 |
| EBT Excluding Unusual Items | 556.65 | 169.83 | -1,810 | 449.32 | -1,816 |
| Gain (Loss) on Sale of Assets | - | - | - | - | 75.59 |
| Asset Writedown | - | - | - | -13.3 | - |
| Other Unusual Items | - | - | -33.3 | -28.6 | -367.23 |
| Pretax Income | 556.65 | 169.83 | -1,843 | 407.42 | -2,107 |
| Income Tax Expense | 18.42 | 16.86 | 6.64 | 8.9 | 5.03 |
| Earnings From Continuing Operations | 538.23 | 152.98 | -1,850 | 398.52 | -2,112 |
| Minority Interest in Earnings | -0.37 | -0.65 | -0.48 | 0.05 | 0.25 |
| Net Income | 537.86 | 152.33 | -1,851 | 398.56 | -2,112 |
| Preferred Dividends & Other Adjustments | 245.45 | 20.55 | -869.53 | 161.97 | -947.12 |
| Net Income to Common | 292.4 | 131.78 | -981.05 | 236.59 | -1,165 |
| Shares Outstanding (Basic) | 419 | 364 | 222 | 222 | 226 |
| Shares Outstanding (Diluted) | 422 | 367 | 222 | 406 | 226 |
| Shares Change (YoY) | 90.12% | 65.23% | -45.36% | 79.95% | - |
| EPS (Basic) | 0.70 | 0.36 | -4.42 | 1.07 | -5.16 |
| EPS (Diluted) | 0.69 | 0.36 | -4.42 | -0.77 | -5.16 |
| Free Cash Flow | 1,239 | 1,165 | 695 | -583.71 | -257.85 |
| Free Cash Flow Per Share | 2.94 | 3.18 | 3.13 | -1.44 | -1.14 |
| Gross Margin | 43.07% | 42.84% | 40.82% | 33.95% | -11.48% |
| Operating Margin | 20.62% | 20.16% | 17.32% | 3.34% | -120.08% |
| Profit Margin | 5.30% | 2.47% | -20.83% | 7.45% | -186.35% |
| Free Cash Flow Margin | 22.48% | 21.83% | 14.75% | -18.38% | -41.25% |
| EBITDA | 1,379 | 1,316 | 1,051 | 324.1 | -546.24 |
| EBITDA Margin | 25.02% | 24.67% | 22.31% | 10.21% | -87.38% |
| D&A For EBITDA | 242.28 | 240.72 | 235.16 | 217.91 | 204.41 |
| EBIT | 1,137 | 1,075 | 815.95 | 106.19 | -750.65 |
| EBIT Margin | 20.62% | 20.16% | 17.32% | 3.34% | -120.08% |
| Effective Tax Rate | 3.31% | 9.93% | - | 2.19% | - |
| Revenue as Reported | 5,513 | 5,334 | 4,710 | 3,176 | 625.1 |