Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 9,566 | 8,339 | 11,023 | 14,929 |
| Operating Revenue | - | 9,566 | 8,339 | 11,023 | 14,929 |
| Cost Of Revenue | - | 2,865 | 3,541 | 6,029 | 9,708 |
| Gross Profit | - | 6,701 | 4,798 | 4,994 | 5,221 |
| Operating Expense | - | 179 | 228 | 598 | 303 |
| Selling General And Administration | - | 144 | 150 | 213 | 288 |
| Total Expenses | - | 3,044 | 3,769 | 6,627 | 10,011 |
| Operating Income | - | 6,522 | 4,570 | 4,396 | 4,918 |
| Total Operating Income As Reported | - | 6,508 | 4,570 | 4,396 | 1,266 |
| EBITDA | - | 7,228 | 6,169 | 7,639 | 7,177 |
| Normalized EBITDA | - | 7,850 | 6,432 | 7,500 | 10,432 |
| EBIT | - | 5,884 | 4,423 | 4,789 | 2,139 |
| Interest Income | - | 6 | 18 | 156 | 25 |
| Interest Expense | - | 148 | 175 | 288 | 265 |
| Net Interest Income | - | -154 | -159 | -135 | -244 |
| Other Non Operating Income Expenses | - | -10 | 100 | 101 | 455 |
| Other Income Expense | - | -632 | -163 | 240 | -2,800 |
| Interest Income Non Operating | - | 6 | 18 | 156 | 25 |
| Interest Expense Non Operating | - | 148 | 175 | 288 | 265 |
| Net Non Operating Interest Income Expense | - | -154 | -159 | -135 | -244 |
| Pretax Income | - | 5,736 | 4,248 | 4,501 | 1,874 |
| Tax Provision | - | 1,174 | 912 | 800 | 327 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -127.51 | -56.54 | 24.74 | -566.37 |
| Net Income Continuous Operations | - | 4,562 | 3,336 | 3,701 | 1,547 |
| Net Income From Continuing And Discontinued Operation | - | 4,386 | 3,143 | 3,338 | 1,664 |
| Net Income From Continuing Operation Net Minority Interest | - | 4,386 | 3,143 | 3,338 | 1,664 |
| Net Income | - | 4,386 | 3,143 | 3,338 | 1,664 |
| Net Income Common Stockholders | - | 4,386 | 3,143 | 3,338 | 1,664 |
| Net Income Including Noncontrolling Interests | - | 4,562 | 3,336 | 3,701 | 1,547 |
| Normalized Income | - | 4,880.49 | 3,349.46 | 3,223.74 | 4,352.63 |
| Diluted NI Availto Com Stockholders | - | 4,386 | 3,143 | 3,338 | 1,664 |
| Basic Average Shares | - | 176.54 | 180 | 213.54 | 289.08 |
| Diluted Average Shares | - | 176.54 | 180 | 213.54 | 289.08 |
| Reconciled Depreciation | - | 1,344 | 1,746 | 2,850 | 5,038 |
| Reconciled Cost Of Revenue | - | 2,865 | 3,541 | 6,029 | 9,708 |
| Total Unusual Items | - | -622 | -263 | 139 | -3,255 |
| Total Unusual Items Excluding Goodwill | - | -622 | -263 | 139 | -3,255 |
| Minority Interests | - | -176 | -193 | -363 | 117 |
| Special Income Charges | - | -113 | -4 | 2 | -3,596 |
| Gain On Sale Of Business | 23 | 0 | - | - | - |
| Other Special Charges | - | 99 | 4 | -2 | -56 |
| Impairment Of Capital Assets | - | 0 | 0 | 0 | 3,652 |
| Restructuring And Mergern Acquisition | 78 | 14 | 11 | 303 | - |
| Gain On Sale Of Security | - | -509 | -259 | 137 | 341 |
| General And Administrative Expense | - | 144 | 150 | 213 | 288 |
| Other Gand A | - | 144 | 150 | 148 | 207 |
| Salaries And Wages | - | 55 | 54 | 65 | 81 |
| Total Other Finance Cost | - | 12 | 2 | 3 | 4 |
| Other Operating Expenses | - | 35 | 78 | 385 | 15 |
| Earnings From Equity Interest | 38 | - | - | - | - |
