Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| Total Revenue | - | 15,411.50 | 16,781.10 | 17,578.50 | 19,411.80 |
| Operating Revenue | - | 15,405.70 | 16,770.30 | 17,565.80 | 19,395.70 |
| Cost Of Revenue | - | 9,630.20 | 10,761.40 | 11,284.10 | 12,345 |
| Gross Profit | - | 5,781.30 | 6,019.70 | 6,294.40 | 7,066.80 |
| Operating Expense | - | 3,682 | 4,245.20 | 4,832.40 | 5,413.70 |
| Selling General And Administration | - | 3,682 | 4,245.20 | 4,832.40 | 5,468.60 |
| Total Expenses | - | 13,312.20 | 15,006.60 | 16,116.50 | 17,758.70 |
| Operating Income | - | 2,099.30 | 1,774.50 | 1,462 | 1,653.10 |
| Total Operating Income As Reported | - | 2,099.30 | 1,774.50 | 1,462 | 1,653.10 |
| EBITDA | - | 2,464.20 | 2,174.90 | 2,018 | 2,363.10 |
| Normalized EBITDA | - | 2,464.20 | 2,174.90 | 2,018 | 2,363.10 |
| EBIT | - | 2,098.90 | 1,774.40 | 1,491.10 | 1,715 |
| Interest Expense | - | 127.20 | 112.50 | 107.50 | 85.50 |
| Net Interest Income | - | -127.20 | -112.50 | -107.50 | -85.50 |
| Other Non Operating Income Expenses | - | -0.40 | -0.10 | 29.10 | 61.90 |
| Other Income Expense | - | -0.40 | -0.10 | 29.10 | 61.90 |
| Interest Expense Non Operating | - | 127.20 | 112.50 | 107.50 | 85.50 |
| Net Non Operating Interest Income Expense | - | -127.20 | -112.50 | -107.50 | -85.50 |
| Pretax Income | - | 1,971.70 | 1,661.90 | 1,383.60 | 1,629.50 |
| Tax Provision | - | 471.60 | 396.10 | 341.10 | 404.20 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0 | 0 | 0 |
| Net Income Continuous Operations | - | 1,500.10 | 1,265.80 | 1,042.50 | 1,225.30 |
| Net Income From Continuing And Discontinued Operation | - | 1,615.40 | -998.40 | -3,030.10 | 1,282.50 |
| Net Income From Continuing Operation Net Minority Interest | - | 1,500.10 | 1,265.80 | 1,042.50 | 1,225.30 |
| Net Income | - | 1,615.40 | -998.40 | -3,030.10 | 1,282.50 |
| Net Income Common Stockholders | - | 1,615.40 | -998.40 | -3,030.10 | 1,282.50 |
| Net Income Including Noncontrolling Interests | - | 1,615.40 | -998.40 | -3,030.10 | 1,282.50 |
| Normalized Income | - | 1,500.10 | 1,265.80 | 1,042.50 | 1,225.30 |
| Diluted NI Availto Com Stockholders | - | 1,615.40 | -998.40 | -3,030.10 | 1,282.50 |
| Basic Average Shares | - | 223.20 | 219.50 | 215.70 | 205.80 |
| Diluted Average Shares | - | 224.10 | 219.50 | 215.90 | 206.30 |
| Reconciled Depreciation | - | 365.30 | 400.50 | 526.90 | 648.10 |
| Reconciled Cost Of Revenue | - | 9,630.20 | 10,761.40 | 11,284.10 | 12,345 |
| Total Unusual Items | 0 | 0 | -1,069 | - | - |
| Total Unusual Items Excluding Goodwill | 0 | 0 | -1,069 | - | - |
| Net Income Discontinuous Operations | - | 115.30 | -2,264.20 | -4,072.60 | 57.20 |
| Special Income Charges | 0 | 0 | -1,069 | - | - |
| Impairment Of Capital Assets | 0 | 0 | 1,069 | - | - |
| Other Operating Expenses | - | - | - | - | -54.90 |