Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 11,915 | 11,812 | 18,682 | 22,669 |
| Operating Revenue | - | 11,915 | 11,812 | 18,682 | 22,669 |
| Cost Of Revenue | - | 8,653 | 8,807 | 11,539 | 10,606 |
| Gross Profit | - | 3,262 | 3,005 | 7,143 | 12,063 |
| Operating Expense | - | 1,657 | 2,297 | 1,233 | 1,040 |
| Research And Development | - | 229 | 200 | 197 | 166 |
| Selling General And Administration | - | 276 | 299 | 442 | 382 |
| Total Expenses | - | 10,310 | 11,104 | 12,772 | 11,646 |
| Operating Income | - | 1,605 | 708 | 5,910 | 11,023 |
| EBITDA | - | 2,361 | 320 | 7,528 | 14,092 |
| Normalized EBITDA | - | 3,884 | 3,015 | 8,645 | 13,710 |
| EBIT | - | 176 | -1,788 | 4,952 | 11,571 |
| Interest Income | - | 78 | 148 | 152 | 214 |
| Interest Expense | - | 227 | 243 | 375 | 229 |
| Net Interest Income | - | -149 | -95 | -223 | -15 |
| Other Non Operating Income Expenses | - | 16 | 52 | 7 | -48 |
| Other Income Expense | - | -1,507 | -2,643 | -1,110 | 334 |
| Interest Income Non Operating | - | 78 | 148 | 152 | 214 |
| Interest Expense Non Operating | - | 227 | 243 | 375 | 229 |
| Net Non Operating Interest Income Expense | - | -149 | -95 | -223 | -15 |
| Pretax Income | - | -51 | -2,031 | 4,577 | 11,342 |
| Tax Provision | - | 455 | 526 | 1,397 | 4,596 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -319.83 | -565.95 | -346.27 | 152.80 |
| Net Income Continuous Operations | - | -399 | -2,494 | 3,313 | 7,167 |
| Net Income From Continuing And Discontinued Operation | - | -429 | -2,494 | 3,348 | 7,085 |
| Net Income From Continuing Operation Net Minority Interest | - | -459 | -2,521 | 3,280 | 7,085 |
| Net Income | - | -429 | -2,494 | 3,348 | 7,085 |
| Net Income Common Stockholders | - | -429 | -2,494 | 3,348 | 7,085 |
| Net Income Including Noncontrolling Interests | - | -369 | -2,467 | 3,381 | 7,167 |
| Normalized Income | - | 744.17 | -391.95 | 4,050.73 | 6,855.80 |
| Diluted NI Availto Com Stockholders | - | -429 | -2,494 | 3,348 | 7,085 |
| Basic Average Shares | - | 794 | 841 | 1,146 | 1,106 |
| Diluted Average Shares | - | 795 | 841 | 1,148 | 1,108 |
| Reconciled Depreciation | - | 2,185 | 2,108 | 2,576 | 2,521 |
| Reconciled Cost Of Revenue | - | 8,653 | 8,807 | 11,539 | 10,606 |
| Total Unusual Items | - | -1,523 | -2,695 | -1,117 | 382 |
| Total Unusual Items Excluding Goodwill | - | -1,523 | -2,695 | -1,117 | 382 |
| Minority Interests | - | -60 | -27 | -33 | -82 |
| Net Income Discontinuous Operations | - | 30 | 27 | 68 | 0 |
| Earnings From Equity Interest Net Of Tax | - | 107 | 63 | 133 | 421 |
| Special Income Charges | - | -1,472 | -2,592 | -1,280 | -85 |
| Other Special Charges | - | 183 | 16 | 13 | 103 |
| Write Off | 1 | 0 | 0 | - | - |
| Impairment Of Capital Assets | - | 1,320 | 1,891 | 78 | 842 |
| Restructuring And Mergern Acquisition | - | 4 | 488 | 110 | 186 |
| Gain On Sale Of Security | - | -51 | -103 | 163 | 467 |
| General And Administrative Expense | - | 276 | 299 | 442 | 382 |
| Other Gand A | - | 276 | 299 | 442 | 382 |
| Gain On Sale Of Ppe | - | 35 | -197 | -1,079 | 1,046 |
| Other Operating Expenses | - | 1,152 | 1,798 | 594 | 492 |
| Earnings From Equity Interest | 0 | - | - | - | - |
