Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| Total Revenue | - | 18,695.83 | 20,376.94 | 21,129.22 | 22,750.56 |
| Operating Revenue | - | 18,695.83 | 20,376.94 | 21,129.22 | 22,750.56 |
| Cost Of Revenue | - | 13,946.23 | 14,801.60 | 15,260.51 | 16,447.26 |
| Gross Profit | - | 4,749.60 | 5,575.34 | 5,868.71 | 6,303.30 |
| Operating Expense | - | 2,759.27 | 3,267.68 | 3,283.13 | 3,595.95 |
| Selling General And Administration | - | 2,759.27 | 3,267.68 | 3,283.13 | 3,595.95 |
| Total Expenses | - | 16,705.50 | 18,069.28 | 18,543.63 | 20,043.20 |
| Operating Income | - | 1,990.33 | 2,307.66 | 2,585.59 | 2,707.36 |
| Total Operating Income As Reported | - | - | 2,307.66 | 2,585.59 | 2,707.36 |
| EBITDA | - | 2,462.69 | 2,965.30 | 3,267.33 | 3,389.49 |
| Normalized EBITDA | - | 2,462.69 | 2,965.30 | 3,267.33 | 3,389.49 |
| EBIT | - | 2,068.04 | 2,545.87 | 2,820.54 | 2,880.10 |
| Interest Income | - | 77.71 | 238.21 | 234.96 | 172.74 |
| Interest Expense | - | 80.55 | 74.09 | 63.39 | 37.94 |
| Net Interest Income | - | -2.84 | 164.12 | 171.57 | 134.80 |
| Interest Income Non Operating | - | 77.71 | 238.21 | 234.96 | 172.74 |
| Interest Expense Non Operating | - | 80.55 | 74.09 | 63.39 | 37.94 |
| Net Non Operating Interest Income Expense | - | -2.84 | 164.12 | 171.57 | 134.80 |
| Pretax Income | - | 1,987.49 | 2,471.78 | 2,757.15 | 2,842.16 |
| Tax Provision | - | 475.45 | 597.26 | 666.42 | 697.11 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0 | 0 | 0 |
| Net Income Continuous Operations | - | 1,512.04 | 1,874.52 | 2,090.73 | 2,145.04 |
| Net Income From Continuing And Discontinued Operation | - | 1,512.04 | 1,874.52 | 2,090.73 | 2,145.04 |
| Net Income From Continuing Operation Net Minority Interest | - | 1,512.04 | 1,874.52 | 2,090.73 | 2,145.04 |
| Net Income | - | 1,512.04 | 1,874.52 | 2,090.73 | 2,145.04 |
| Net Income Common Stockholders | - | 1,512.04 | 1,874.52 | 2,090.73 | 2,145.04 |
| Net Income Including Noncontrolling Interests | - | 1,512.04 | 1,874.52 | 2,090.73 | 2,145.04 |
| Normalized Income | - | 1,512.04 | 1,874.52 | 2,090.73 | 2,145.04 |
| Diluted NI Availto Com Stockholders | - | 1,512.04 | 1,874.52 | 2,090.73 | 2,145.04 |
| Basic Average Shares | - | 343.45 | 335.19 | 328.59 | 322.22 |
| Diluted Average Shares | - | 345.22 | 337.43 | 330.98 | 324.42 |
| Reconciled Depreciation | - | 394.66 | 419.43 | 446.79 | 509.39 |
| Reconciled Cost Of Revenue | - | 13,946.23 | 14,801.60 | 15,260.51 | 16,447.26 |