Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 13,764.24 | 12,147.41 | 11,879.65 | 12,946.69 |
| Operating Revenue | - | 13,420.76 | 12,022.94 | 11,805.80 | 12,887.92 |
| Cost Of Revenue | - | 8,488.89 | 6,817.98 | 6,141.37 | 6,768.93 |
| Gross Profit | - | 5,275.35 | 5,329.44 | 5,738.29 | 6,177.76 |
| Operating Expense | - | 3,388.04 | 2,668.78 | 2,980.06 | 2,962.69 |
| Total Expenses | - | 11,876.93 | 9,486.76 | 9,121.43 | 9,731.61 |
| Operating Income | - | 1,887.31 | 2,660.65 | 2,758.22 | 3,215.07 |
| Total Operating Income As Reported | - | 2,050.78 | 2,617.98 | 2,651.09 | 3,202.28 |
| EBITDA | - | 4,236.35 | 4,922.66 | 5,036.59 | 6,145.07 |
| Normalized EBITDA | - | 4,000.05 | 4,866.85 | 5,010.68 | 5,977.14 |
| EBIT | - | 2,045.98 | 2,678.18 | 2,593.03 | 3,607.93 |
| Interest Income | 430.47 | - | 162.73 | 298.86 | 317.35 |
| Interest Expense | - | 987.82 | 1,006.41 | 1,150.82 | 1,336.65 |
| Net Interest Income | - | -987.82 | -843.68 | -851.96 | -1,019.30 |
| Other Non Operating Income Expenses | - | -77.63 | -201.01 | -489.97 | -92.42 |
| Other Income Expense | - | 158.67 | -145.20 | -464.06 | 75.51 |
| Interest Income Non Operating | 430.47 | - | 162.73 | 298.86 | 317.35 |
| Interest Expense Non Operating | - | 987.82 | 1,006.41 | 1,150.82 | 1,336.65 |
| Net Non Operating Interest Income Expense | - | -987.82 | -843.68 | -851.96 | -1,019.30 |
| Pretax Income | - | 1,058.16 | 1,671.78 | 1,442.21 | 2,271.28 |
| Tax Provision | - | -38.98 | -690.54 | 381.03 | 497.95 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 49.62 | 11.72 | 6.84 | 36.78 |
| Net Income Continuous Operations | - | 1,097.14 | 2,362.31 | 1,061.18 | 1,773.33 |
| Net Income From Continuing And Discontinued Operation | - | 1,097.14 | 2,362.31 | 1,061.18 | 1,773.33 |
| Net Income From Continuing Operation Net Minority Interest | - | 1,097.14 | 2,362.31 | 1,061.18 | 1,773.33 |
| Net Income | - | 1,097.14 | 2,362.31 | 1,061.18 | 1,773.33 |
| Net Income Common Stockholders | - | 1,103.17 | 2,356.54 | 1,055.59 | 1,758.27 |
| Net Income Including Noncontrolling Interests | - | 1,097.14 | 2,362.31 | 1,061.18 | 1,773.33 |
| Normalized Income | - | 910.46 | 2,318.22 | 1,042.11 | 1,642.17 |
| Diluted NI Availto Com Stockholders | - | 1,103.17 | 2,356.54 | 1,055.59 | 1,758.27 |
| Basic Average Shares | - | 408.90 | 423.14 | 427.71 | 442.03 |
| Diluted Average Shares | - | 411.10 | 424.75 | 431.58 | 450.15 |
| Reconciled Depreciation | - | 2,190.37 | 2,244.48 | 2,443.56 | 2,537.14 |
| Reconciled Cost Of Revenue | - | 8,059.54 | 6,418.50 | 5,710.97 | 6,309.48 |
| Total Unusual Items | - | 236.30 | 55.81 | 25.91 | 167.93 |
| Total Unusual Items Excluding Goodwill | - | 236.30 | 55.81 | 25.91 | 167.93 |
| Preferred Stock Dividends | - | -6.03 | 5.77 | 5.59 | 15.06 |
| Special Income Charges | - | 236.30 | 55.81 | 25.91 | 167.93 |
| Other Special Charges | - | -72.83 | -98.49 | -133.05 | -180.73 |
| Write Off | - | -163.46 | 42.68 | 107.13 | 12.80 |
| Depreciation Amortization Depletion Income Statement | - | 1,761.02 | 1,845 | 2,013.17 | 2,077.69 |
| Depreciation And Amortization In Income Statement | - | 1,761.02 | 1,845 | 2,013.17 | 2,077.69 |
| Other Operating Expenses | - | 893.48 | 68.20 | 213.95 | 66.33 |
| Other Taxes | - | 733.54 | 755.57 | 752.95 | 818.66 |