Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 9,158 | 9,615 | 9,279 | 9,062 |
| Operating Revenue | - | 8,586 | 9,008 | 8,617 | 8,336 |
| Cost Of Revenue | - | 7,771 | 7,920 | 7,640 | 7,721 |
| Gross Profit | - | 1,387 | 1,695 | 1,639 | 1,341 |
| Operating Expense | - | 1,572 | 1,728 | 1,732 | 1,679 |
| Selling General And Administration | - | 289 | 316 | 328 | 305 |
| Total Expenses | - | 9,343 | 9,648 | 9,372 | 9,400 |
| Operating Income | - | -185 | -33 | -93 | -338 |
| Total Operating Income As Reported | - | -298 | -230 | -684 | -368 |
| EBITDA | - | 296 | 478 | 108 | 493 |
| Normalized EBITDA | - | 418 | 666 | 704 | 505 |
| EBIT | - | -289 | -143 | -547 | -195 |
| Interest Income | - | 21 | 70 | 111 | 127 |
| Interest Expense | - | 148 | 191 | 350 | 579 |
| Net Interest Income | - | -127 | -121 | -239 | -452 |
| Other Non Operating Income Expenses | - | -3 | 8 | 31 | 28 |
| Other Income Expense | - | -125 | -180 | -565 | 16 |
| Interest Income Non Operating | - | 21 | 70 | 111 | 127 |
| Interest Expense Non Operating | - | 148 | 191 | 350 | 579 |
| Net Non Operating Interest Income Expense | - | -127 | -121 | -239 | -452 |
| Pretax Income | - | -437 | -334 | -897 | -774 |
| Tax Provision | - | -75 | -24 | -102 | -172 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -20.94 | -13.51 | -67.77 | -2.67 |
| Net Income Continuous Operations | - | -362 | -310 | -795 | -602 |
| Net Income From Continuing And Discontinued Operation | - | -362 | -310 | -795 | -602 |
| Net Income From Continuing Operation Net Minority Interest | - | -362 | -310 | -795 | -602 |
| Net Income | - | -362 | -310 | -795 | -602 |
| Net Income Common Stockholders | - | -362 | -310 | -795 | -602 |
| Net Income Including Noncontrolling Interests | - | -362 | -310 | -795 | -602 |
| Normalized Income | - | -260.94 | -135.51 | -266.77 | -592.67 |
| Diluted NI Availto Com Stockholders | - | -362 | -310 | -795 | -602 |
| Basic Average Shares | - | 323.60 | 332.90 | 346 | 362.10 |
| Diluted Average Shares | - | 323.60 | 332.90 | 346 | 362.10 |
| Reconciled Depreciation | - | 585 | 621 | 655 | 688 |
| Reconciled Cost Of Revenue | - | 7,771 | 7,920 | 7,640 | 7,721 |
| Total Unusual Items | - | -122 | -188 | -596 | -12 |
| Total Unusual Items Excluding Goodwill | - | -122 | -188 | -596 | -12 |
| Special Income Charges | - | -113 | -197 | -569 | -30 |
| Other Special Charges | - | 61 | 197 | 537 | 2 |
| Impairment Of Capital Assets | - | 52 | 0 | 15 | 0 |
| Restructuring And Mergern Acquisition | - | 0 | 0 | 17 | 28 |
| Gain On Sale Of Security | - | -9 | 9 | -27 | 18 |
| Gain On Sale Of Ppe | 0 | 0 | - | - | - |
| Rent Expense Supplemental | - | 658 | 783 | 751 | 732 |
| Other Operating Expenses | - | 1,283 | 1,412 | 1,404 | 1,374 |
| Selling And Marketing Expense | - | 289 | 316 | 328 | 305 |
| Earnings From Equity Interest | 44 | -9 | - | - | - |