Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 5,019.40 | 5,578.90 | 6,130.10 | 6,520.60 |
| Operating Revenue | - | 4,753.60 | 5,252.20 | 5,698.40 | 6,084.20 |
| Cost Of Revenue | - | 753.10 | 828.60 | 850.30 | 907 |
| Gross Profit | - | 4,266.30 | 4,750.30 | 5,279.80 | 5,613.60 |
| Operating Expense | - | 1,250.40 | 1,314.60 | 1,348.30 | 1,384.10 |
| Selling General And Administration | - | 137.40 | 144.40 | 132.70 | 150.50 |
| Total Expenses | - | 2,003.50 | 2,143.20 | 2,198.60 | 2,291.10 |
| Operating Income | - | 3,015.90 | 3,435.70 | 3,931.50 | 4,229.50 |
| Total Operating Income As Reported | - | 3,015.90 | 3,435.70 | 3,931.50 | 4,229.50 |
| EBITDA | - | 4,015.60 | 4,665.60 | 5,039.10 | 5,834.80 |
| Normalized EBITDA | - | 1,817.20 | -609.70 | 960 | 98.30 |
| EBIT | - | 3,653 | 4,313 | 4,702.30 | 5,503.90 |
| Interest Expense | - | 162.70 | 159.40 | 160.90 | 173.40 |
| Net Interest Income | - | -162.70 | -159.40 | -160.90 | -173.40 |
| Other Non Operating Income Expenses | - | -1,862.40 | -4,694.90 | -3,659.20 | -4,833.80 |
| Other Income Expense | - | 637.10 | 877.30 | 770.80 | 1,274.40 |
| Interest Expense Non Operating | - | 162.70 | 159.40 | 160.90 | 173.40 |
| Net Non Operating Interest Income Expense | - | -162.70 | -159.40 | -160.90 | -173.40 |
| Pretax Income | - | 3,490.30 | 4,153.60 | 4,541.40 | 5,330.50 |
| Tax Provision | - | 799.30 | 927.40 | 1,015.60 | 1,258.30 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 503.45 | 1,177.85 | 913.72 | 1,353.81 |
| Net Income Continuous Operations | - | 2,691 | 3,226.20 | 3,525.80 | 4,072.20 |
| Net Income From Continuing And Discontinued Operation | - | 2,691 | 3,226.20 | 3,525.80 | 4,072.20 |
| Net Income From Continuing Operation Net Minority Interest | - | 2,691 | 3,226.20 | 3,525.80 | 4,072.20 |
| Net Income | - | 2,691 | 3,226.20 | 3,525.80 | 4,072.20 |
| Net Income Common Stockholders | - | 2,657.20 | 3,185.60 | 3,481.50 | 4,021 |
| Net Income Including Noncontrolling Interests | - | 2,691 | 3,226.20 | 3,525.80 | 4,072.20 |
| Normalized Income | - | 996.05 | -871.25 | 360.42 | -310.49 |
| Diluted NI Availto Com Stockholders | - | 2,657.20 | 3,185.60 | 3,481.50 | 4,021 |
| Basic Average Shares | - | 358.71 | 359.02 | 359.39 | 359.65 |
| Diluted Average Shares | - | 359.18 | 359.50 | 359.94 | 360.31 |
| Reconciled Depreciation | - | 362.60 | 352.60 | 336.80 | 330.90 |
| Reconciled Cost Of Revenue | - | 753.10 | 828.60 | 850.30 | 907 |
| Total Unusual Items | - | 2,198.40 | 5,275.30 | 4,079.10 | 5,736.50 |
| Total Unusual Items Excluding Goodwill | - | 2,198.40 | 5,275.30 | 4,079.10 | 5,736.50 |
| Preferred Stock Dividends | - | 38.90 | 44.20 | 47.70 | 22.90 |
| Minority Interests | 0.50 | 0 | 0 | - | - |
| Gain On Sale Of Security | - | 2,198.40 | 5,275.30 | 4,079.10 | 5,736.50 |
| Depreciation Amortization Depletion Income Statement | - | 362.60 | 352.60 | 336.80 | 330.90 |
| Depreciation And Amortization In Income Statement | - | 362.60 | 352.60 | 336.80 | 330.90 |
| General And Administrative Expense | - | 137.40 | 144.40 | 132.70 | 150.50 |
| Other Gand A | - | 137.40 | 144.40 | 132.70 | 150.50 |
| Other Operating Expenses | - | 750.40 | 817.60 | 878.80 | 902.70 |
| Otherunder Preferred Stock Dividend | - | -5.10 | -3.60 | -3.40 | 28.30 |
| Earnings From Equity Interest | - | 301.10 | 296.90 | 350.90 | 371.70 |
| Amortization | - | 227.70 | 226.60 | 221.70 | 223.40 |
| Amortization Of Intangibles Income Statement | - | 227.70 | 226.60 | 221.70 | 223.40 |
| Depreciation Income Statement | - | 134.90 | 126 | 115.10 | 107.50 |