Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 13,604 | 10,771 | 13,673 | 20,322 |
| Operating Revenue | - | 12,863 | 10,018 | 12,522 | 18,589 |
| Cost Of Revenue | - | 12,358 | 9,047 | 10,797 | 16,130 |
| Gross Profit | - | 1,246 | 1,724 | 2,876 | 4,192 |
| Operating Expense | - | 2,750 | 1,804 | 1,886 | 2,311 |
| Selling General And Administration | - | 2,736 | 1,796 | 1,874 | 2,308 |
| Total Expenses | - | 15,108 | 10,851 | 12,683 | 18,441 |
| Operating Income | - | -1,504 | -80 | 990 | 1,881 |
| Total Operating Income As Reported | - | -2,351 | -80 | 990 | 1,881 |
| EBITDA | - | -2,146 | 1,159 | 1,356 | -110 |
| Normalized EBITDA | - | -1,299 | 281 | 1,368 | -94 |
| EBIT | - | -2,407 | 807 | 1,051 | -385 |
| Interest Expense | - | 486 | 632 | 651 | 505 |
| Net Interest Income | - | -486 | -632 | -651 | -505 |
| Other Non Operating Income Expenses | - | -56 | 9 | 73 | -2,250 |
| Other Income Expense | - | -903 | 887 | 61 | -2,266 |
| Interest Expense Non Operating | - | 486 | 632 | 651 | 505 |
| Net Non Operating Interest Income Expense | - | -486 | -632 | -651 | -505 |
| Pretax Income | - | -2,893 | 175 | 400 | -890 |
| Tax Provision | - | 1 | 25 | -4 | -2,785 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -177.87 | 125.43 | -2.52 | -3.36 |
| Net Income Continuous Operations | - | -2,894 | 150 | 404 | 1,895 |
| Net Income From Continuing And Discontinued Operation | - | -1,587 | 450 | 210 | 1,407 |
| Net Income From Continuing Operation Net Minority Interest | - | -1,587 | 450 | 210 | 1,407 |
| Net Income | - | -1,587 | 450 | 210 | 1,407 |
| Net Income Common Stockholders | - | -1,587 | 450 | 210 | 1,407 |
| Net Income Including Noncontrolling Interests | - | -2,894 | 150 | 404 | 1,895 |
| Normalized Income | - | -917.87 | -302.57 | 219.48 | 1,419.64 |
| Diluted NI Availto Com Stockholders | - | -1,587 | 150 | 210 | 1,895 |
| Basic Average Shares | - | 504.14 | 546.62 | 611.72 | 688.17 |
| Diluted Average Shares | - | 504.14 | 1,002.89 | 661.03 | 1,121.38 |
| Reconciled Depreciation | - | 261 | 352 | 305 | 275 |
| Reconciled Cost Of Revenue | - | 12,358 | 9,047 | 10,797 | 16,130 |
| Total Unusual Items | - | -847 | 878 | -12 | -16 |
| Total Unusual Items Excluding Goodwill | - | -847 | 878 | -12 | -16 |
| Minority Interests | - | 1,307 | 300 | -194 | -488 |
| Special Income Charges | - | -847 | 878 | -12 | -16 |
| Other Special Charges | - | - | -878 | 12 | 16 |
| Impairment Of Capital Assets | 0 | 847 | 0 | 0 | - |
| General And Administrative Expense | - | 2,246 | 1,568 | 1,645 | 1,945 |
| Other Gand A | - | 1,210 | 836 | 877 | 1,047 |
| Salaries And Wages | - | 943 | 661 | 700 | 830 |
| Rent Expense Supplemental | - | 93 | 71 | 68 | 68 |
| Other Operating Expenses | - | 14 | 8 | 12 | 3 |
| Selling And Marketing Expense | - | 490 | 228 | 229 | 363 |
| Rent And Landing Fees | - | 93 | 71 | 68 | 68 |
| Average Dilution Earnings | - | 0 | -300 | 0 | 488 |
