Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 4,464 | 5,010 | 5,439.50 | 6,067.60 |
| Operating Revenue | - | 4,464 | 5,010 | 5,439.50 | 6,067.60 |
| Cost Of Revenue | - | 723.70 | 978.40 | 1,117.50 | 1,334.20 |
| Gross Profit | - | 3,740.30 | 4,031.60 | 4,322 | 4,733.40 |
| Operating Expense | - | 2,201.20 | 2,545.40 | 2,841.90 | 3,097.20 |
| Research And Development | - | 843.60 | 962.90 | 1,053 | 1,079.20 |
| Selling General And Administration | - | 1,357.60 | 1,582.50 | 1,789.20 | 2,085.20 |
| Total Expenses | - | 2,924.90 | 3,523.80 | 3,959.40 | 4,431.40 |
| Operating Income | - | 1,539.10 | 1,486.20 | 1,480.10 | 1,636.20 |
| Total Operating Income As Reported | - | 1,498.40 | 1,308.90 | 1,378.70 | 1,264.20 |
| EBITDA | - | 1,678.30 | 1,534.90 | 1,723.10 | 1,449.90 |
| Normalized EBITDA | - | 1,715.30 | 1,702.90 | 1,763 | 1,964.80 |
| EBIT | - | 1,538.70 | 1,390 | 1,567.90 | 1,293.30 |
| Interest Income | - | 35.50 | 67.20 | 120.30 | 168.80 |
| Interest Expense | - | 19.20 | 17.60 | 19.80 | 20.40 |
| Net Interest Income | - | 16.30 | 49.60 | 100.50 | 148.40 |
| Other Non Operating Income Expenses | - | 1.10 | 4.60 | 7.40 | 3.20 |
| Other Income Expense | - | -35.90 | -163.40 | -32.50 | -511.70 |
| Interest Income Non Operating | - | 35.50 | 67.20 | 120.30 | 168.80 |
| Interest Expense Non Operating | - | 19.20 | 17.60 | 19.80 | 20.40 |
| Net Non Operating Interest Income Expense | - | 16.30 | 49.60 | 100.50 | 148.40 |
| Pretax Income | - | 1,519.50 | 1,372.40 | 1,548.10 | 1,272.90 |
| Tax Provision | - | 195.50 | 152.40 | 152.10 | 216.90 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -4.76 | -18.65 | -3.92 | -87.74 |
| Net Income Continuous Operations | - | 1,324 | 1,220 | 1,396 | 1,056 |
| Net Income From Continuing And Discontinued Operation | - | 1,521.90 | 1,402.40 | 4,174.60 | 1,073.50 |
| Net Income From Continuing Operation Net Minority Interest | - | 1,324 | 1,223 | 1,400.90 | 1,060.10 |
| Net Income | - | 1,521.90 | 1,402.40 | 4,174.60 | 1,073.50 |
| Net Income Common Stockholders | - | 1,521.90 | 1,402.40 | 4,174.60 | 1,073.50 |
| Net Income Including Noncontrolling Interests | - | 1,521.90 | 1,399.40 | 4,169.70 | 1,069.40 |
| Normalized Income | - | 1,356.24 | 1,372.35 | 1,436.88 | 1,487.26 |
| Diluted NI Availto Com Stockholders | - | 1,521.90 | 1,402.40 | 4,174.60 | 1,073.50 |
| Basic Average Shares | - | 619 | 606.70 | 597.70 | 584.80 |
| Diluted Average Shares | - | 624.20 | 609.40 | 599.30 | 585.80 |
| Reconciled Depreciation | - | 139.60 | 144.90 | 155.20 | 156.60 |
| Reconciled Cost Of Revenue | - | 723.70 | 978.40 | 1,117.50 | 1,334.20 |
| Total Unusual Items | - | -37 | -168 | -39.90 | -514.90 |
| Total Unusual Items Excluding Goodwill | - | -37 | -168 | -39.90 | -514.90 |
| Minority Interests | - | 0 | 3 | 4.90 | 4.10 |
| Net Income Discontinuous Operations | - | 197.90 | 179.40 | 2,773.70 | 13.40 |
| Special Income Charges | - | -36.90 | -177.30 | -101.40 | -518.90 |
| Gain On Sale Of Business | 0 | -60.70 | -17.20 | - | - |
| Other Special Charges | - | 12 | 203.50 | 40.40 | 325.40 |
| Write Off | - | - | 0 | 0 | 146.90 |
| Impairment Of Capital Assets | - | - | 0 | 0 | 40 |
| Restructuring And Mergern Acquisition | - | 24.90 | -26.20 | 61 | 6.60 |
| Gain On Sale Of Security | - | -0.10 | 9.30 | 61.50 | 4 |
| General And Administrative Expense | 1,494 | 1,566.50 | 1,823.40 | - | - |
| Other Gand A | 1,493.70 | 1,567.60 | 1,824.60 | - | - |
| Salaries And Wages | 0.30 | -1.10 | -1.20 | - | - |
| Other Operating Expenses | - | - | - | -0.30 | -67.20 |