Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 13,399.37 | 14,281.98 | 15,827.94 | 17,364.83 |
| Operating Revenue | - | 13,399.37 | 14,281.98 | 15,827.94 | 17,364.83 |
| Cost Of Revenue | - | 1,474.34 | 1,532.83 | 1,587.79 | 1,659.01 |
| Gross Profit | - | 11,925.03 | 12,749.15 | 14,240.15 | 15,705.82 |
| Operating Expense | - | 10,921.48 | 11,573.77 | 12,558.34 | 13,711.80 |
| Selling General And Administration | - | 6,893.88 | 7,248.51 | 7,665.12 | 8,232.82 |
| Total Expenses | - | 12,395.82 | 13,106.60 | 14,146.12 | 15,370.81 |
| Operating Income | - | 1,003.56 | 1,175.38 | 1,681.81 | 1,994.02 |
| Total Operating Income As Reported | - | 1,003.56 | 1,175.38 | 1,681.81 | 1,994.02 |
| EBITDA | - | 1,575.01 | 1,715.14 | 2,265.28 | 2,743.14 |
| Normalized EBITDA | - | 1,575.01 | 1,715.14 | 2,265.28 | 2,743.14 |
| EBIT | - | 993.15 | 1,147.10 | 1,680.45 | 2,124.40 |
| Interest Income | - | 0.38 | 0.57 | 1.42 | 1.19 |
| Interest Expense | - | 126.89 | 206.67 | 182.51 | 152.26 |
| Net Interest Income | - | -126.89 | -206.67 | -186.11 | -156.07 |
| Other Non Operating Income Expenses | - | -10.41 | -28.28 | 2.23 | 134.19 |
| Other Income Expense | - | -10.41 | -28.28 | 2.23 | 134.19 |
| Interest Income Non Operating | - | 0.38 | 0.57 | 1.42 | 1.19 |
| Interest Expense Non Operating | - | 126.89 | 206.67 | 182.51 | 152.26 |
| Net Non Operating Interest Income Expense | - | -126.89 | -206.67 | -186.11 | -156.07 |
| Pretax Income | - | 866.26 | 940.43 | 1,497.94 | 1,972.14 |
| Tax Provision | - | 209.28 | 221.12 | 334.83 | 460.96 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0 | 0 | 0 |
| Net Income Continuous Operations | - | 656.98 | 719.31 | 1,163.11 | 1,511.18 |
| Net Income From Continuing And Discontinued Operation | - | 675.61 | 717.80 | 1,142.10 | 1,488.80 |
| Net Income From Continuing Operation Net Minority Interest | - | 675.61 | 717.80 | 1,142.10 | 1,488.80 |
| Net Income | - | 675.61 | 717.80 | 1,142.10 | 1,488.80 |
| Net Income Common Stockholders | - | 674.86 | 717.49 | 1,142.05 | 1,488.80 |
| Net Income Including Noncontrolling Interests | - | 656.98 | 719.31 | 1,163.11 | 1,511.18 |
| Normalized Income | - | 675.61 | 717.80 | 1,142.10 | 1,488.80 |
| Diluted NI Availto Com Stockholders | - | 674.86 | 717.49 | 1,142.05 | 1,488.80 |
| Basic Average Shares | - | 73.12 | 69.32 | 66.55 | 63.58 |
| Diluted Average Shares | - | 73.83 | 70.12 | 67.90 | 64.46 |
| Reconciled Depreciation | - | 581.86 | 568.04 | 584.83 | 618.74 |
| Reconciled Cost Of Revenue | - | 1,474.34 | 1,532.83 | 1,587.79 | 1,659.01 |
| Minority Interests | - | 18.63 | -1.51 | -21.01 | -22.39 |
| Depreciation Amortization Depletion Income Statement | - | 581.86 | 568.04 | 584.83 | 618.74 |
| Depreciation And Amortization In Income Statement | - | 581.86 | 568.04 | 584.83 | 618.74 |
| General And Administrative Expense | - | 6,893.88 | 7,248.51 | 7,665.12 | 8,232.82 |
| Salaries And Wages | - | 6,762.26 | 7,107.48 | 7,518.69 | 8,084.58 |
| Rent Expense Supplemental | - | 131.63 | 141.03 | 146.43 | 148.23 |
| Total Other Finance Cost | - | 4.90 | 5.04 | 5.02 | 5 |
| Other Operating Expenses | - | 3,445.73 | 3,757.22 | 4,308.38 | 4,860.25 |
| Rent And Landing Fees | - | 131.63 | 141.03 | 146.43 | 148.23 |
| Otherunder Preferred Stock Dividend | - | 0.75 | 0.31 | 0.05 | 0 |