Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 5,129.69 | 5,409.48 | 5,966.07 | 6,324.34 |
| Cost Of Revenue | 3,366.84 | 3,377.47 | 3,567.88 | 3,740.61 |
| Gross Profit | 1,762.84 | 2,032.02 | 2,398.19 | 2,583.73 |
| Operating Expense | 1,545.81 | 1,807.71 | 1,992.43 | 2,258.15 |
| Operating Income | 217.03 | 224.31 | 405.76 | 325.58 |
| EBITDA | 531.70 | 366.76 | 574.93 | 497.26 |
| EBIT | 393.53 | 225.92 | 428.64 | 341.56 |
| Pretax Income | 311.48 | 151.61 | 363.06 | 286.36 |
| Tax Provision | 46.11 | 22.64 | 63.35 | 56.22 |
| Net Income | 188.91 | 53.90 | 210.34 | 135.81 |
| Net Income Common Stockholders | 188.91 | 53.90 | 210.34 | 135.81 |
| Total Expenses | 4,912.66 | 5,185.18 | 5,560.31 | 5,998.76 |
| Interest Expense | 82.05 | 74.31 | 65.58 | 55.20 |
| Selling General And Administration | 960 | 1,223.59 | 1,349.92 | 1,455.14 |
| Normalized EBITDA | 531.70 | 366.76 | 578.31 | 504.61 |
| Normalized Income | 188.91 | 53.90 | 213.14 | 141.71 |
| Basic EPS | 1.34 | 0.38 | 1.59 | 0 |
| Diluted EPS | 1.34 | 0.38 | 1.58 | 0 |
| Tax Effect Of Unusual Items | 0 | 0 | -0.59 | -1.45 |
| Tax Rate For Calcs | 0.15 | 0.15 | 0.17 | 0.20 |
| Total Unusual Items | 0 | 0 | -3.39 | -7.34 |
| Total Unusual Items Excluding Goodwill | 0 | 0 | -3.39 | -7.34 |
| Net Income From Continuing Operation Net Minority Interest | 188.91 | 53.90 | 210.34 | 135.81 |
| Reconciled Depreciation | 138.17 | 140.84 | 146.29 | 155.70 |
| Reconciled Cost Of Revenue | 3,366.84 | 3,377.47 | 3,567.88 | 3,740.61 |
| Net Interest Income | -82.05 | -74.31 | -65.58 | -55.20 |
| Net Income From Continuing And Discontinued Operation | 188.91 | 53.90 | 210.34 | 135.81 |
| Rent Expense Supplemental | 223.70 | 243.32 | 252.81 | 262.49 |
| Diluted Average Shares | 140.96 | 140.96 | 132.74 | 0 |
| Basic Average Shares | 140.96 | 140.96 | 132.44 | 0 |
| Diluted NI Availto Com Stockholders | 188.91 | 53.90 | 210.34 | 135.81 |
| Minority Interests | -76.46 | -75.07 | -89.36 | -94.32 |
| Net Income Including Noncontrolling Interests | 265.37 | 128.98 | 299.71 | 230.13 |
| Net Income Continuous Operations | 265.37 | 128.98 | 299.71 | 230.13 |
| Other Income Expense | 176.50 | 1.61 | 22.88 | 15.98 |
| Other Non Operating Income Expenses | 176.50 | 1.61 | 26.26 | 23.32 |
| Special Income Charges | 0 | 0 | -3.39 | -7.34 |
| Other Special Charges | 0 | 1.90 | 3.39 | 7.34 |
| Net Non Operating Interest Income Expense | -82.05 | -74.31 | -65.58 | -55.20 |
| Interest Expense Non Operating | 82.05 | 74.31 | 65.58 | 55.20 |
| Other Operating Expenses | 447.64 | 443.27 | 496.22 | 647.31 |
| Depreciation Amortization Depletion Income Statement | 138.17 | 140.84 | 146.29 | 155.70 |
| Depreciation And Amortization In Income Statement | 138.17 | 140.84 | 146.29 | 155.70 |
| General And Administrative Expense | 960 | 1,223.59 | 1,349.92 | 1,455.14 |
| Other Gand A | 736.30 | 980.27 | 1,097.12 | 1,192.64 |
| Rent And Landing Fees | 223.70 | 243.32 | 252.81 | 262.49 |
| Salaries And Wages | 2,411.68 | 2,384.06 | 2,534.76 | 0 |
| Operating Revenue | 5,030.15 | 5,316.42 | 5,859.49 | 6,204.96 |