Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 17,489 | 20,051 | 19,713 | 20,398 |
| Operating Revenue | - | 17,489 | 20,051 | 19,713 | 20,398 |
| Cost Of Revenue | - | 14,854 | 16,612 | 16,002 | 16,500 |
| Gross Profit | - | 2,635 | 3,439 | 3,711 | 3,898 |
| Operating Expense | - | 1,287 | 1,669 | 1,676 | 1,881 |
| Selling General And Administration | - | 1,138 | 1,436 | 1,465 | 1,673 |
| Total Expenses | - | 16,141 | 18,281 | 17,678 | 18,381 |
| Operating Income | - | 1,348 | 1,770 | 2,035 | 2,017 |
| Total Operating Income As Reported | - | 1,263 | 1,559 | 1,842 | 1,184 |
| EBITDA | - | 1,971 | 2,534 | 3,452 | 2,271 |
| Normalized EBITDA | - | 2,169 | 2,774 | 3,663 | 3,104 |
| EBIT | - | 1,209 | 1,622 | 2,488 | 1,280 |
| Interest Income | - | 86 | 111 | 87 | 60 |
| Interest Expense | - | 219 | 285 | 337 | 361 |
| Net Interest Income | - | -133 | -174 | -250 | -301 |
| Other Non Operating Income Expenses | - | -27 | -19 | -28 | -10 |
| Other Income Expense | - | -225 | -259 | 366 | -797 |
| Interest Income Non Operating | - | 86 | 111 | 87 | 60 |
| Interest Expense Non Operating | - | 219 | 285 | 337 | 361 |
| Net Non Operating Interest Income Expense | - | -133 | -174 | -250 | -301 |
| Pretax Income | - | 990 | 1,337 | 2,151 | 919 |
| Tax Provision | - | 121 | -1,928 | 223 | 700 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -23.76 | -50.40 | -21.10 | -174.93 |
| Net Income Continuous Operations | - | 590 | 2,966 | 1,810 | 181 |
| Net Income From Continuing And Discontinued Operation | - | 594 | 2,938 | 1,787 | 165 |
| Net Income From Continuing Operation Net Minority Interest | - | 594 | 2,938 | 1,787 | 165 |
| Net Income | - | 594 | 2,938 | 1,787 | 165 |
| Net Income Common Stockholders | - | 531 | 2,909 | 1,787 | 165 |
| Net Income Including Noncontrolling Interests | - | 590 | 2,966 | 1,810 | 181 |
| Normalized Income | - | 768.24 | 3,127.60 | 1,976.90 | 823.07 |
| Diluted NI Availto Com Stockholders | - | 531 | 2,909 | 1,787 | 165 |
| Basic Average Shares | - | 270.90 | 276.92 | 256.38 | 212.75 |
| Diluted Average Shares | - | 271.18 | 282.88 | 256.66 | 220.75 |
| Reconciled Depreciation | - | 762 | 912 | 964 | 991 |
| Reconciled Cost Of Revenue | - | 14,241 | 15,933 | 15,249 | 15,717 |
| Total Unusual Items | - | -198 | -240 | -211 | -833 |
| Total Unusual Items Excluding Goodwill | - | -198 | -240 | -211 | -833 |
| Preferred Stock Dividends | 63 | 63 | 29 | - | - |
| Minority Interests | - | 4 | -28 | -23 | -16 |
| Earnings From Equity Interest Net Of Tax | - | -279 | -299 | -118 | -38 |
| Special Income Charges | - | -146 | -234 | -208 | -835 |
| Other Special Charges | 127 | - | 1 | 15 | 2 |
| Write Off | - | 0 | 18 | 0 | 0 |
| Impairment Of Capital Assets | - | - | 0 | 0 | 648 |
| Restructuring And Mergern Acquisition | - | 146 | 215 | 193 | 185 |
| Gain On Sale Of Security | - | -52 | -6 | -3 | 2 |
| Depreciation Amortization Depletion Income Statement | - | 149 | 233 | 211 | 208 |
| Depreciation And Amortization In Income Statement | - | 149 | 233 | 211 | 208 |
| Earnings From Equity Interest | - | 0 | 0 | 605 | 46 |
| Amortization | - | 149 | 233 | 211 | 208 |
| Amortization Of Intangibles Income Statement | - | 149 | 233 | 211 | 208 |
