Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 57,385 | 55,068 | 40,620 | 27,457 |
| Cost Of Revenue | 53,110 | 50,021 | 34,883 | 22,151 |
| Gross Profit | 4,275 | 5,047 | 5,737 | 5,306 |
| Operating Expense | 1,360 | 1,538 | 1,267 | 1,151 |
| Operating Income | 2,915 | 3,509 | 4,470 | 4,155 |
| EBITDA | 6,138 | 7,101 | 7,674 | 7,185 |
| EBIT | 2,915 | 3,509 | 4,470 | 4,155 |
| Pretax Income | -79 | 3,722 | 594 | 480 |
| Tax Provision | -319 | -55 | -301 | 93 |
| Net Income | 63 | 565 | 15 | 26 |
| Net Income Common Stockholders | 36 | 482 | -37 | -26 |
| Total Expenses | 54,470 | 51,559 | 36,150 | 23,302 |
| Selling General And Administration | 1,360 | 1,538 | 1,267 | 1,151 |
| Normalized EBITDA | 6,101 | 3,246 | 7,963 | 6,948 |
| Normalized Income | 33.77 | -2,480.45 | 243.31 | -161.23 |
| Basic EPS | 0.48 | 6.49 | -0.50 | -0.30 |
| Diluted EPS | 0.48 | 6.49 | -0.50 | -0.30 |
| Tax Effect Of Unusual Items | 7.77 | 809.55 | -60.69 | 49.77 |
| Tax Rate For Calcs | 0.21 | 0.21 | 0.21 | 0.21 |
| Total Unusual Items | 37 | 3,855 | -289 | 237 |
| Total Unusual Items Excluding Goodwill | 37 | 3,855 | -289 | 237 |
| Net Income From Continuing Operation Net Minority Interest | 63 | 565 | 15 | 26 |
| Reconciled Depreciation | 3,223 | 3,592 | 3,204 | 3,030 |
| Reconciled Cost Of Revenue | 53,110 | 50,021 | 34,883 | 22,151 |
| Net Interest Income | -2,538 | -3,596 | -3,104 | -3,139 |
| Net Income From Continuing And Discontinued Operation | 63 | 565 | 15 | 26 |
| Diluted Average Shares | 75.30 | 74.50 | 74.28 | 86.50 |
| Basic Average Shares | 75.30 | 74.50 | 74.28 | 86.50 |
| Diluted NI Availto Com Stockholders | 36 | 482 | -37 | -26 |
| Preferred Stock Dividends | 27 | 83 | 52 | 52 |
| Minority Interests | -177 | -3,212 | -880 | -361 |
| Net Income Including Noncontrolling Interests | 240 | 3,777 | 895 | 387 |
| Net Income Continuous Operations | 240 | 3,777 | 895 | 387 |
| Other Income Expense | -456 | 3,809 | -772 | -536 |
| Other Non Operating Income Expenses | -658 | -178 | -573 | -815 |
| Special Income Charges | 37 | 3,855 | -289 | 237 |
| Gain On Sale Of Business | 28 | 4,686 | 692 | 325 |
| Impairment Of Capital Assets | -9 | 831 | 981 | 88 |
| Restructuring And Mergern Acquisition | -28 | -4,686 | -692 | 0 |
| Earnings From Equity Interest | 165 | 132 | 90 | 42 |
| Net Non Operating Interest Income Expense | -2,538 | -3,596 | -3,104 | -3,139 |
| Total Other Finance Cost | 2,538 | 3,596 | 3,104 | 3,139 |
| General And Administrative Expense | 1,360 | 1,538 | 1,267 | 1,151 |
| Other Gand A | 1,360 | 1,538 | 1,267 | 1,151 |
| Operating Revenue | 54,808 | 52,099 | 37,381 | 24,650 |
