Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 5,859.10 | 5,508.20 | 5,847.30 | 5,961.60 |
| Operating Revenue | - | 5,589.20 | 5,345.10 | 5,704.40 | 5,705.10 |
| Cost Of Revenue | - | 3,229.50 | 2,742.70 | 2,812.70 | 2,845.70 |
| Gross Profit | - | 2,629.60 | 2,765.50 | 3,034.60 | 3,115.90 |
| Operating Expense | - | 1,327.50 | 1,483.10 | 1,566.60 | 1,583 |
| Total Expenses | - | 4,557 | 4,225.80 | 4,379.30 | 4,428.70 |
| Operating Income | - | 1,302.10 | 1,282.40 | 1,468 | 1,532.90 |
| Total Operating Income As Reported | - | 1,267.20 | 1,282.40 | 1,468 | 1,532.90 |
| EBITDA | - | 2,194.10 | 2,416.50 | 2,641.60 | 2,725.40 |
| Normalized EBITDA | - | 2,219.60 | 2,386.80 | 2,637 | 2,760.40 |
| EBIT | - | 1,209.20 | 1,277.60 | 1,471.10 | 1,507.30 |
| Interest Expense | - | 404 | 525.80 | 563.10 | 616.30 |
| Net Interest Income | - | -404 | -525.80 | -563.10 | -616.30 |
| Other Non Operating Income Expenses | - | -67.40 | -34.50 | -1.50 | 9.40 |
| Other Income Expense | - | -92.90 | -4.80 | 3.10 | -25.60 |
| Interest Expense Non Operating | - | 404 | 525.80 | 563.10 | 616.30 |
| Net Non Operating Interest Income Expense | - | -404 | -525.80 | -563.10 | -616.30 |
| Pretax Income | - | 805.20 | 751.80 | 908 | 891 |
| Tax Provision | - | 47.50 | 15.60 | 30 | 29.90 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -1.48 | 0.59 | 0.15 | -1.16 |
| Net Income Continuous Operations | - | 765 | 743.60 | 885.80 | 867.90 |
| Net Income From Continuing And Discontinued Operation | - | 752.70 | 731.30 | 873.50 | 855.60 |
| Net Income From Continuing Operation Net Minority Interest | - | 752.70 | 731.30 | 873.50 | 855.60 |
| Net Income | - | 752.70 | 731.30 | 873.50 | 855.60 |
| Net Income Common Stockholders | - | 752.70 | 731.30 | 873.50 | 855.60 |
| Net Income Including Noncontrolling Interests | - | 765 | 743.60 | 885.80 | 867.90 |
| Normalized Income | - | 776.72 | 702.19 | 869.05 | 889.44 |
| Diluted NI Availto Com Stockholders | - | 752.70 | 731.30 | 873.50 | 855.60 |
| Basic Average Shares | - | 229.90 | 230 | 230.30 | 230.50 |
| Diluted Average Shares | - | 230.30 | 230.50 | 230.60 | 233.60 |
| Reconciled Depreciation | - | 984.90 | 1,138.90 | 1,170.50 | 1,218.10 |
| Reconciled Cost Of Revenue | - | 3,174 | 2,680.30 | 2,756.20 | 2,790.50 |
| Total Unusual Items | - | -25.50 | 29.70 | 4.60 | -35 |
| Total Unusual Items Excluding Goodwill | - | -25.50 | 29.70 | 4.60 | -35 |
| Minority Interests | - | -12.30 | -12.30 | -12.30 | -12.30 |
| Earnings From Equity Interest Net Of Tax | - | 7.30 | 7.40 | 7.80 | 6.80 |
| Special Income Charges | 0 | -34.90 | 0 | 0 | - |
| Impairment Of Capital Assets | 0 | 34.90 | 0 | 0 | - |
| Gain On Sale Of Security | - | 9.40 | 29.70 | 4.60 | -35 |
| Depreciation Amortization Depletion Income Statement | - | 929.40 | 1,076.50 | 1,114 | 1,162.90 |
| Depreciation And Amortization In Income Statement | - | 929.40 | 1,076.50 | 1,114 | 1,162.90 |
| Other Operating Expenses | 87.40 | 97.30 | 75.10 | - | - |
| Other Taxes | - | 398.10 | 406.60 | 452.60 | 420.10 |