Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 2,593.45 | 2,767.91 | 2,913.76 | 3,040.72 |
| Operating Revenue | - | 2,593.45 | 2,767.91 | 2,913.76 | 3,040.72 |
| Cost Of Revenue | - | 919.11 | 988.13 | 1,073.46 | 1,120.91 |
| Gross Profit | - | 1,674.33 | 1,779.78 | 1,840.30 | 1,919.81 |
| Operating Expense | - | 889.04 | 893.50 | 924.55 | 1,000.06 |
| Research And Development | 3.23 | 16.57 | - | - | - |
| Selling General And Administration | - | 74.06 | 76.53 | 77.70 | 86.68 |
| Total Expenses | - | 1,808.16 | 1,881.63 | 1,998.01 | 2,120.97 |
| Operating Income | - | 785.29 | 886.28 | 915.75 | 919.76 |
| EBITDA | - | 2,196.14 | 1,961.55 | 2,156.06 | 2,228.02 |
| Normalized EBITDA | - | 1,642.22 | 1,683.39 | 1,795.70 | 1,893.58 |
| EBIT | - | 1,381.16 | 1,144.58 | 1,309.21 | 1,314.64 |
| Interest Income | - | - | 5.02 | 18.45 | 27.48 |
| Interest Expense | - | 230.07 | 205.99 | 226.59 | 259.18 |
| Net Interest Income | - | -230.07 | -200.97 | -208.14 | -231.70 |
| Other Non Operating Income Expenses | - | -11.44 | -33.30 | -17.59 | -6.72 |
| Other Income Expense | - | 595.87 | 253.29 | 375.01 | 367.41 |
| Interest Income Non Operating | - | - | 5.02 | 18.45 | 27.48 |
| Interest Expense Non Operating | - | 230.07 | 205.99 | 226.59 | 259.18 |
| Net Non Operating Interest Income Expense | - | -230.07 | -200.97 | -208.14 | -231.70 |
| Pretax Income | - | 1,151.08 | 938.59 | 1,082.62 | 1,055.46 |
| Tax Provision | - | 14.65 | 10.15 | 0.44 | -1.14 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 7.05 | 3.01 | 0.15 | 70.23 |
| Net Income Continuous Operations | - | 1,136.44 | 928.44 | 1,082.18 | 1,056.60 |
| Net Income From Continuing And Discontinued Operation | - | 1,136.78 | 928.82 | 1,081.99 | 1,051.30 |
| Net Income | - | 1,136.78 | 928.82 | 1,081.99 | 1,051.30 |
| Net Income Common Stockholders | - | 1,134.68 | 927.16 | 1,079.92 | 1,049.33 |
| Net Income Including Noncontrolling Interests | - | 1,136.44 | 928.44 | 1,082.18 | 1,056.60 |
| Normalized Income | - | 589.91 | 653.68 | 721.78 | 787.10 |
| Diluted NI Availto Com Stockholders | - | 1,134.68 | 927.16 | 1,079.92 | 1,056.60 |
| Basic Average Shares | - | 139.89 | 141.56 | 142.27 | 142.01 |
| Diluted Average Shares | - | 139.98 | 141.64 | 142.46 | 142.83 |
| Reconciled Depreciation | - | 814.98 | 816.96 | 846.85 | 913.38 |
| Reconciled Cost Of Revenue | - | 919.11 | 988.13 | 1,073.46 | 1,120.91 |
| Total Unusual Items | - | 553.91 | 278.16 | 360.36 | 334.44 |
| Total Unusual Items Excluding Goodwill | - | 553.91 | 278.16 | 360.36 | 334.44 |
| Minority Interests | - | 0.34 | 0.39 | -0.18 | -5.30 |
| Special Income Charges | - | 553.91 | 278.16 | 360.36 | 334.44 |
| Other Special Charges | - | 1.65 | 9.27 | 2.94 | 1.28 |
| Restructuring And Mergern Acquisition | 3.23 | 16.57 | 33.48 | - | - |
| Gain On Sale Of Security | 1.12 | 5.13 | 287.42 | 363.30 | - |
| Depreciation Amortization Depletion Income Statement | - | 814.98 | 816.96 | 846.85 | 913.38 |
| Depreciation And Amortization In Income Statement | - | 814.98 | 816.96 | 846.85 | 913.38 |
| General And Administrative Expense | - | 74.06 | 76.53 | 77.70 | 86.68 |
| Other Gand A | - | 74.06 | 76.53 | 77.70 | 86.68 |
| Gain On Sale Of Ppe | - | 555.56 | 287.42 | 363.30 | 335.71 |
| Otherunder Preferred Stock Dividend | - | 2.09 | 1.66 | 2.07 | 1.97 |
| Earnings From Equity Interest | - | 53.39 | 8.44 | 32.23 | 39.69 |
| Average Dilution Earnings | - | 0.05 | 0.02 | 0 | 7.27 |
| Depreciation Income Statement | - | 814.98 | 816.96 | 846.85 | 913.38 |