Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 8,840 | 13,900 | 16,485 | 17,934 |
| Operating Revenue | - | 8,840 | 13,900 | 16,485 | 17,934 |
| Cost Of Revenue | - | 6,616 | 7,775 | 8,652 | 9,083 |
| Gross Profit | - | 2,224 | 6,125 | 7,833 | 8,851 |
| Operating Expense | - | 2,990 | 3,247 | 3,725 | 3,941 |
| Selling General And Administration | - | 1,583 | 1,792 | 2,125 | 2,223 |
| Total Expenses | - | 9,606 | 11,022 | 12,377 | 13,024 |
| Operating Income | - | -766 | 2,878 | 4,108 | 4,910 |
| Total Operating Income As Reported | - | -766 | 2,878 | 4,106 | 4,910 |
| EBITDA | - | 615 | 4,567 | 6,133 | 7,083 |
| Normalized EBITDA | - | 615 | 4,567 | 6,133 | 7,083 |
| EBIT | - | -792 | 3,112 | 4,533 | 5,365 |
| Interest Income | - | 36 | 36 | 16 | 24 |
| Interest Expense | - | 1,364 | 1,402 | 1,590 | 992 |
| Net Interest Income | - | -1,328 | -1,366 | -1,574 | -968 |
| Other Non Operating Income Expenses | - | -119 | -2 | 149 | 17 |
| Other Income Expense | - | -62 | 198 | 409 | 431 |
| Interest Income Non Operating | - | 36 | 36 | 16 | 24 |
| Interest Expense Non Operating | - | 1,364 | 1,402 | 1,590 | 992 |
| Net Non Operating Interest Income Expense | - | -1,328 | -1,366 | -1,574 | -968 |
| Pretax Income | - | -2,156 | 1,710 | 2,943 | 4,373 |
| Tax Provision | - | - | 6 | 46 | 82 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0 | 0 | 0 |
| Net Income Continuous Operations | - | -2,156 | 1,704 | 2,897 | 4,291 |
| Net Income From Continuing And Discontinued Operation | - | -2,156 | 1,697 | 2,877 | 4,268 |
| Net Income From Continuing Operation Net Minority Interest | - | -2,156 | 1,697 | 2,877 | 4,268 |
| Net Income | - | -2,156 | 1,697 | 2,877 | 4,268 |
| Net Income Common Stockholders | - | -2,156 | 1,697 | 2,877 | 4,268 |
| Net Income Including Noncontrolling Interests | - | -2,156 | 1,704 | 2,896 | 4,291 |
| Normalized Income | - | -2,156 | 1,697 | 2,877 | 4,268 |
| Diluted NI Availto Com Stockholders | - | -2,156 | 1,785 | 3,052 | 4,284 |
| Basic Average Shares | - | 255.01 | 256 | 261 | 271 |
| Diluted Average Shares | - | 255.01 | 283 | 279 | 274 |
| Reconciled Depreciation | - | 1,407 | 1,455 | 1,600 | 1,718 |
| Reconciled Cost Of Revenue | - | 6,616 | 7,775 | 8,652 | 9,083 |
| Total Unusual Items | -82 | -0.56 | 200 | - | - |
| Total Unusual Items Excluding Goodwill | -82 | -0.56 | 200 | - | - |
| Minority Interests | - | 0 | -7 | -18 | -23 |
| Special Income Charges | -82 | -0.56 | - | - | - |
| Write Off | 82 | 0.56 | - | - | - |
| Gain On Sale Of Security | -135 | 57 | 200 | - | - |
| Depreciation Amortization Depletion Income Statement | - | 1,407 | 1,455 | 1,600 | 1,718 |
| Depreciation And Amortization In Income Statement | - | 1,407 | 1,455 | 1,600 | 1,718 |
| Earnings From Equity Interest | - | 57 | 200 | 260 | 414 |
| Average Dilution Earnings | - | 0 | 88 | 175 | 16 |
