Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 9,795 | 10,112 | 10,283 | 11,100 |
| Operating Revenue | - | 9,795 | 10,112 | 10,283 | 11,100 |
| Cost Of Revenue | - | 2,680 | 2,833 | 2,880 | 3,169 |
| Gross Profit | - | 7,115 | 7,279 | 7,403 | 7,931 |
| Operating Expense | - | 4,765 | 5,338 | 5,085 | 5,654 |
| Research And Development | - | 1,330 | 1,544 | 1,479 | 1,642 |
| Selling General And Administration | - | 3,099 | 3,413 | 3,233 | 3,592 |
| Total Expenses | - | 7,445 | 8,171 | 7,965 | 8,823 |
| Operating Income | - | 2,350 | 1,941 | 2,318 | 2,277 |
| Total Operating Income As Reported | - | 2,350 | 1,941 | 2,318 | 2,277 |
| EBITDA | - | -924 | 4,373 | 2,861 | 2,960 |
| Normalized EBITDA | - | 2,865 | 2,548 | 2,914 | 2,949 |
| EBIT | - | -1,366 | 3,970 | 2,537 | 2,553 |
| Interest Income | - | 73 | 204 | 272 | 265 |
| Interest Expense | - | 235 | 263 | 259 | 246 |
| Net Interest Income | - | -162 | -59 | 13 | 19 |
| Other Income Expense | - | -3,789 | 1,825 | -53 | 11 |
| Interest Income Non Operating | - | 73 | 204 | 272 | 265 |
| Interest Expense Non Operating | - | 235 | 263 | 259 | 246 |
| Net Non Operating Interest Income Expense | - | -162 | -59 | 13 | 19 |
| Pretax Income | - | -1,601 | 3,707 | 2,278 | 2,307 |
| Tax Provision | - | -327 | 932 | 297 | 311 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -772.96 | 458.08 | -6.91 | 1.48 |
| Net Income Continuous Operations | - | -1,274 | 2,775 | 1,981 | 1,996 |
| Net Income From Continuing And Discontinued Operation | - | -1,269 | 2,767 | 1,975 | 2,031 |
| Net Income From Continuing Operation Net Minority Interest | - | -1,274 | 2,775 | 1,981 | 1,996 |
| Net Income | - | -1,269 | 2,767 | 1,975 | 2,031 |
| Net Income Common Stockholders | - | -1,269 | 2,767 | 1,975 | 2,031 |
| Net Income Including Noncontrolling Interests | - | -1,269 | 2,767 | 1,975 | 2,031 |
| Normalized Income | - | 1,742.04 | 1,408.08 | 2,027.09 | 1,986.48 |
| Diluted NI Availto Com Stockholders | - | -1,269 | 2,767 | 1,975 | 2,031 |
| Basic Average Shares | - | 558 | 530 | 496 | 459 |
| Diluted Average Shares | - | 558 | 533 | 501 | 468 |
| Reconciled Depreciation | - | 442 | 403 | 324 | 407 |
| Reconciled Cost Of Revenue | - | 2,242 | 2,451 | 2,576 | 2,786 |
| Total Unusual Items | - | -3,789 | 1,825 | -53 | 11 |
| Total Unusual Items Excluding Goodwill | - | -3,789 | 1,825 | -53 | 11 |
| Net Income Discontinuous Operations | - | 5 | -8 | -6 | 35 |
| Gain On Sale Of Security | - | -3,789 | 1,825 | -53 | 11 |
| Depreciation Amortization Depletion Income Statement | - | 4 | 21 | 20 | 24 |
| Depreciation And Amortization In Income Statement | - | 4 | 21 | 20 | 24 |
| General And Administrative Expense | - | 963 | 1,196 | 914 | 1,198 |
| Other Gand A | - | 963 | 1,196 | 914 | 1,198 |
| Other Operating Expenses | - | 332 | 360 | 353 | 396 |
| Selling And Marketing Expense | - | 2,136 | 2,217 | 2,319 | 2,394 |
| Amortization | - | 4 | 21 | 20 | 24 |
| Amortization Of Intangibles Income Statement | - | 4 | 21 | 20 | 24 |
