Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 16,002.98 | 16,061.58 | 17,946.95 | 17,311.95 |
| Operating Revenue | - | 16,002.98 | 16,061.58 | 17,946.95 | 17,311.95 |
| Cost Of Revenue | - | 11,168.48 | 11,342.09 | 12,725.74 | 12,739.35 |
| Gross Profit | - | 4,834.50 | 4,719.48 | 5,221.20 | 4,572.60 |
| Operating Expense | - | 1,392.34 | 1,323.18 | 1,331.31 | 1,594.02 |
| Selling General And Administration | - | 1,381.22 | 1,312.64 | 1,321.28 | 1,573.93 |
| Total Expenses | - | 12,560.82 | 12,665.27 | 14,057.06 | 14,333.37 |
| Operating Income | - | 3,442.16 | 3,396.30 | 3,889.90 | 2,978.58 |
| EBITDA | - | 3,510.76 | 3,530.56 | 4,095.52 | 3,024.43 |
| Normalized EBITDA | - | 3,574.32 | 3,553.41 | 4,114.01 | 3,151.06 |
| EBIT | - | 3,439.84 | 3,449.74 | 4,006.36 | 2,911.93 |
| Interest Income | - | 1.97 | 61.53 | 59.49 | 44.43 |
| Interest Expense | - | 0.28 | 0.47 | 0.48 | 0.60 |
| Net Interest Income | - | 1.69 | 61.06 | 59.01 | 43.82 |
| Other Non Operating Income Expenses | - | 8.59 | 10.19 | 31.26 | 11.39 |
| Other Income Expense | - | -4.29 | -8.10 | 56.98 | -111.08 |
| Interest Income Non Operating | - | 1.97 | 61.53 | 59.49 | 44.43 |
| Interest Expense Non Operating | - | 0.28 | 0.47 | 0.48 | 0.60 |
| Net Non Operating Interest Income Expense | - | 1.69 | 61.06 | 59.01 | 43.82 |
| Pretax Income | - | 3,439.56 | 3,449.27 | 4,005.88 | 2,911.32 |
| Tax Provision | - | 822.24 | 846.90 | 922.62 | 692.59 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -15.19 | -5.61 | -4.25 | -30.14 |
| Net Income Continuous Operations | - | 2,617.32 | 2,602.37 | 3,083.26 | 2,218.73 |
| Net Income From Continuing And Discontinued Operation | - | 2,617.32 | 2,602.37 | 3,083.26 | 2,218.73 |
| Net Income From Continuing Operation Net Minority Interest | - | 2,617.32 | 2,602.37 | 3,083.26 | 2,218.73 |
| Net Income | - | 2,617.32 | 2,602.37 | 3,083.26 | 2,218.73 |
| Net Income Common Stockholders | - | 2,601.14 | 2,592.87 | 3,083.26 | 2,218.73 |
| Net Income Including Noncontrolling Interests | - | 2,617.32 | 2,602.37 | 3,083.26 | 2,218.73 |
| Normalized Income | - | 2,665.69 | 2,619.61 | 3,097.50 | 2,315.22 |
| Diluted NI Availto Com Stockholders | - | 2,601.24 | 2,592.94 | 3,083.26 | 2,218.73 |
| Basic Average Shares | - | 235.01 | 219.96 | 208.11 | 197.97 |
| Diluted Average Shares | - | 236.17 | 221.16 | 209.83 | 199.54 |
| Reconciled Depreciation | - | 70.92 | 80.82 | 89.16 | 112.51 |
| Reconciled Cost Of Revenue | - | 11,108.68 | 11,271.81 | 12,646.62 | 12,646.94 |
| Total Unusual Items | - | -63.56 | -22.85 | -18.49 | -126.62 |
| Total Unusual Items Excluding Goodwill | - | -63.56 | -22.85 | -18.49 | -126.62 |
| Special Income Charges | - | -63.56 | -22.85 | -18.49 | -126.62 |
| Other Special Charges | 61.47 | - | -0.66 | 0.22 | - |
| Write Off | - | 63.56 | 23.51 | 18.27 | 48.44 |
| Impairment Of Capital Assets | - | 0 | 0 | 0 | 78.18 |
| Depreciation Amortization Depletion Income Statement | - | 11.12 | 10.54 | 10.03 | 20.09 |
| Depreciation And Amortization In Income Statement | - | 11.12 | 10.54 | 10.03 | 20.09 |
| Otherunder Preferred Stock Dividend | 16.34 | 16.18 | 9.50 | - | - |
| Earnings From Equity Interest | - | 50.68 | 4.56 | 44.20 | 4.15 |
| Average Dilution Earnings | 0.04 | 0.10 | 0.07 | - | - |
| Amortization | - | 11.12 | 10.54 | 10.03 | 20.09 |
| Amortization Of Intangibles Income Statement | - | 11.12 | 10.54 | 10.03 | 20.09 |