Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 9,645.40 | 10,012.20 | 10,127.20 | 10,644.60 |
| Operating Revenue | - | 9,645.40 | 10,012.20 | 10,127.20 | 10,644.60 |
| Cost Of Revenue | - | 2,569.20 | 2,561.50 | 2,574.40 | 2,748.10 |
| Gross Profit | - | 7,076.20 | 7,450.70 | 7,552.80 | 7,896.50 |
| Operating Expense | - | 4,153.50 | 3,913.90 | 2,949.80 | 2,967.30 |
| Selling General And Administration | - | 902.10 | 946 | 933.40 | 940.70 |
| Total Expenses | - | 6,722.70 | 6,475.40 | 5,524.20 | 5,715.40 |
| Operating Income | - | 2,922.70 | 3,536.80 | 4,603 | 4,929.20 |
| Total Operating Income As Reported | - | 2,738.60 | 3,125.50 | 4,516.50 | 4,845.80 |
| EBITDA | - | 6,577.10 | 6,004 | 7,154.10 | 6,445.20 |
| Normalized EBITDA | - | 6,310.20 | 6,746.20 | 6,932.30 | 7,338 |
| EBIT | - | 3,222 | 2,917.50 | 5,029.30 | 4,403.60 |
| Interest Income | - | 49.10 | 118.60 | 135.20 | 134 |
| Interest Expense | - | 1,136 | 1,388.20 | 1,404.50 | 1,359.40 |
| Net Interest Income | - | -1,086.90 | -1,269.60 | -1,269.30 | -1,225.40 |
| Other Non Operating Income Expenses | - | -16.70 | 4.30 | 69.30 | 233.20 |
| Other Income Expense | - | 250.20 | -737.90 | 291.10 | -659.60 |
| Interest Income Non Operating | - | 49.10 | 118.60 | 135.20 | 134 |
| Interest Expense Non Operating | - | 1,136 | 1,388.20 | 1,404.50 | 1,359.40 |
| Net Non Operating Interest Income Expense | - | -1,086.90 | -1,269.60 | -1,269.30 | -1,225.40 |
| Pretax Income | - | 2,086 | 1,529.30 | 3,624.80 | 3,044.20 |
| Tax Provision | - | 112.80 | 90.80 | 366.30 | 415.70 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 13.34 | -44.53 | 22.40 | -122.31 |
| Net Income Continuous Operations | - | 1,973.20 | 1,438.50 | 3,258.50 | 2,628.50 |
| Net Income From Continuing And Discontinued Operation | - | 1,765.80 | 1,483.30 | 2,255 | 2,529.50 |
| Net Income From Continuing Operation Net Minority Interest | - | 2,042.30 | 1,554.70 | 3,233.30 | 2,529.50 |
| Net Income | - | 1,765.80 | 1,483.30 | 2,255 | 2,529.50 |
| Net Income Common Stockholders | - | 1,765.80 | 1,483.30 | 2,255 | 2,529.50 |
| Net Income Including Noncontrolling Interests | - | 1,696.70 | 1,367.10 | 2,280.20 | 2,628.50 |
| Normalized Income | - | 1,788.74 | 2,252.37 | 3,033.90 | 3,299.99 |
| Diluted NI Availto Com Stockholders | - | 1,765.80 | 1,483.30 | 2,255 | 2,529.50 |
| Diluted Average Shares | - | 462.75 | 467.16 | 468.12 | 468.76 |
| Reconciled Depreciation | - | 3,355.10 | 3,086.50 | 2,124.80 | 2,041.60 |
| Reconciled Cost Of Revenue | - | 2,379 | 2,403.50 | 2,478.40 | 2,748.10 |
| Total Unusual Items | - | 266.90 | -742.20 | 221.80 | -892.80 |
| Total Unusual Items Excluding Goodwill | - | 266.90 | -742.20 | 221.80 | -892.80 |
| Minority Interests | - | 69.10 | 116.20 | -25.20 | -99 |
| Net Income Discontinuous Operations | - | -276.50 | -71.40 | -978.30 | 0 |
| Special Income Charges | - | -184.50 | -411.60 | -86.50 | -83.40 |
| Other Special Charges | 38.20 | 0.40 | 0.30 | - | - |
| Impairment Of Capital Assets | - | 147.30 | 280 | 68.60 | 100.70 |
| Restructuring And Mergern Acquisition | - | - | 21.80 | - | - |
| Gain On Sale Of Security | - | 451.40 | -330.60 | 308.30 | -809.40 |
| Depreciation Amortization Depletion Income Statement | - | 3,164.90 | 2,928.50 | 2,028.80 | 2,041.60 |
| Depreciation And Amortization In Income Statement | - | 3,164.90 | 2,928.50 | 2,028.80 | 2,041.60 |
| General And Administrative Expense | 811.60 | - | - | - | - |
| Other Gand A | 692.10 | - | - | - | - |
| Salaries And Wages | 119.50 | - | - | - | - |
| Gain On Sale Of Ppe | - | -36.80 | -131.30 | -17.90 | 17.30 |
| Other Operating Expenses | - | 86.50 | 39.40 | -12.40 | -15 |