Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 12,140.62 | 5,069.98 | 5,222.19 | 8,353.22 |
| Operating Revenue | - | 12,140.62 | 5,069.98 | 5,222.19 | 8,353.22 |
| Cost Of Revenue | - | 4,081.33 | 4,128.40 | 4,454.97 | 4,521.18 |
| Gross Profit | - | 8,059.30 | 941.58 | 767.22 | 3,832.04 |
| Operating Expense | - | 301.83 | 282.98 | 490.30 | 817.64 |
| Selling General And Administration | - | 252.64 | 236.17 | 336.72 | 380.07 |
| Total Expenses | - | 4,383.15 | 4,411.38 | 4,945.27 | 5,338.81 |
| Operating Income | - | 7,757.47 | 658.60 | 276.92 | 3,014.41 |
| Total Operating Income As Reported | - | 2,718 | 2,314.41 | 685.30 | 3,249.62 |
| EBITDA | - | 4,250.28 | 4,055.30 | 2,881.37 | 6,016.63 |
| Normalized EBITDA | - | 9,434.71 | 2,391.97 | 2,465.26 | 5,619.62 |
| EBIT | - | 2,584.32 | 2,323.16 | 719.02 | 3,416.24 |
| Interest Expense | - | 249.66 | 219.66 | 454.82 | 438.70 |
| Net Interest Income | - | -249.66 | -219.66 | -454.82 | -438.70 |
| Other Non Operating Income Expenses | - | 11.28 | 1.23 | 25.98 | 4.83 |
| Other Income Expense | - | -5,173.15 | 1,664.56 | 442.10 | 401.83 |
| Interest Expense Non Operating | - | 249.66 | 219.66 | 454.82 | 438.70 |
| Net Non Operating Interest Income Expense | - | -249.66 | -219.66 | -454.82 | -438.70 |
| Pretax Income | - | 2,334.66 | 2,103.50 | 264.19 | 2,977.54 |
| Tax Provision | - | 553.72 | 368.95 | 22.08 | 651.88 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -1,228.71 | 291.08 | 34.95 | 86.94 |
| Net Income Continuous Operations | - | 1,780.94 | 1,734.54 | 242.12 | 2,325.66 |
| Net Income From Continuing And Discontinued Operation | - | 1,770.96 | 1,735.23 | 230.58 | 2,039.25 |
| Net Income From Continuing Operation Net Minority Interest | - | 1,770.96 | 1,735.23 | 230.58 | 2,039.25 |
| Net Income | - | 1,770.96 | 1,735.23 | 230.58 | 2,039.25 |
| Net Income Common Stockholders | - | 1,770.96 | 1,735.23 | 230.58 | 2,039.25 |
| Net Income Including Noncontrolling Interests | - | 1,780.94 | 1,734.54 | 242.12 | 2,325.66 |
| Normalized Income | - | 5,726.69 | 362.99 | -150.58 | 1,729.19 |
| Diluted NI Availto Com Stockholders | - | 1,778.98 | 1,742.78 | 230.66 | 2,039.25 |
| Basic Average Shares | - | 370.05 | 380.90 | 509.60 | 611.57 |
| Diluted Average Shares | - | 406.50 | 413.22 | 514.59 | 615.72 |
| Reconciled Depreciation | - | 1,665.96 | 1,732.14 | 2,162.35 | 2,600.39 |
| Reconciled Cost Of Revenue | - | 4,081.33 | 4,128.40 | 4,454.97 | 4,521.18 |
| Total Unusual Items | - | -5,184.43 | 1,663.33 | 416.11 | 397 |
| Total Unusual Items Excluding Goodwill | - | -5,184.43 | 1,663.33 | 416.11 | 397 |
| Minority Interests | - | -9.98 | 0.69 | -11.54 | -286.41 |
| Special Income Charges | - | -536.57 | -183.21 | 288.96 | -78.43 |
| Gain On Sale Of Business | 0 | 0 | - | - | - |
| Other Special Charges | - | 140.03 | 0.08 | 68.30 | 22.65 |
| Write Off | 0 | 214.20 | 0 | 0 | - |
| Impairment Of Capital Assets | - | 176.61 | 109.42 | 97.37 | 51.15 |
| Restructuring And Mergern Acquisition | - | 14.18 | 56.26 | 309.42 | 35.84 |
| Gain On Sale Of Security | - | -4,647.86 | 1,846.54 | 127.16 | 475.44 |
| Gain On Sale Of Ppe | - | 8.45 | -17.44 | 764.04 | 31.21 |
| Other Operating Expenses | - | 46.58 | 31.11 | 43.18 | 212.44 |
| Average Dilution Earnings | - | 8.02 | 7.55 | 0.09 | 0 |