| Selling, General & Admin | 191.47 | 160.88 | 117.61 | 50.21 | 17.71 | 21.81 | |
| Research & Development | 4.9 | 8.26 | 4.89 | 4.1 | 1.62 | - | |
| Operating Expenses | 201.61 | 171.08 | 122.67 | 54.48 | 19.51 | 22 | |
| Operating Income | -201.61 | -171.08 | -122.67 | -54.48 | -19.51 | -22 | |
| Interest Expense | -92.07 | -87.54 | -50.29 | - | - | - | |
| Interest & Investment Income | - | - | - | - | - | 0.24 | |
| Other Non Operating Income (Expenses) | 77.09 | 585.38 | -39.16 | -5.6 | -2.53 | 7.84 | |
| EBT Excluding Unusual Items | -216.59 | 326.76 | -212.11 | -60.07 | -22.04 | -13.92 | |
| Gain (Loss) on Sale of Investments | - | - | - | - | - | -0.41 | |
| Other Unusual Items | -10.9 | -49.31 | -9.53 | - | - | - | |
| Pretax Income | -227.49 | 277.45 | -221.64 | -60.07 | -22.04 | -14.33 | |
| Earnings From Continuing Operations | -227.49 | 277.45 | -221.64 | -60.07 | -22.04 | -14.33 | |
| Minority Interest in Earnings | 20.3 | -339.2 | 59.38 | - | - | - | |
| Net Income | -207.19 | -61.75 | -162.26 | -60.07 | -22.04 | -14.33 | |
| Preferred Dividends & Other Adjustments | - | - | 20.48 | 24.28 | 18.36 | 14.46 | |
| Net Income to Common | -207.19 | -61.75 | -182.75 | -84.35 | -40.4 | -28.78 | |
| Shares Outstanding (Basic) | 260 | 259 | 195 | 130 | 119 | 118 | |
| Shares Outstanding (Diluted) | 260 | 259 | 195 | 130 | 119 | 118 | |
| Shares Change (YoY) | 4.61% | 32.86% | 49.53% | 9.17% | 1.43% | 7.76% | |
| EPS (Basic) | -0.80 | -0.24 | -0.94 | -0.65 | -0.34 | -0.24 | |
| EPS (Diluted) | -0.80 | -0.24 | -0.94 | -0.65 | -0.34 | -0.24 | |
| Free Cash Flow | -2,847 | -2,663 | -1,811 | -73.83 | -30.07 | -58.61 | |
| Free Cash Flow Per Share | -10.94 | -10.30 | -9.31 | -0.57 | -0.25 | -0.50 | |
| EBITDA | -199.38 | -169.14 | -122.5 | -53.96 | -17.91 | -20.45 | |
| D&A For EBITDA | 2.23 | 1.93 | 0.17 | 0.52 | 1.6 | 1.56 | |
| EBIT | -201.61 | -171.08 | -122.67 | -54.48 | -19.51 | -22 | |