Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 993.65 | 1,020.49 | 986.48 | 1,003.98 |
| Operating Revenue | - | 993.65 | 1,020.49 | 986.48 | 1,003.98 |
| Cost Of Revenue | - | 333.82 | 361.63 | 350.26 | 367.94 |
| Gross Profit | - | 659.83 | 658.86 | 636.22 | 636.04 |
| Operating Expense | - | 418.20 | 509.18 | 429.40 | 445.60 |
| Selling General And Administration | - | 45.40 | 49.24 | 45.36 | 46.66 |
| Total Expenses | - | 752.02 | 870.82 | 779.66 | 813.53 |
| Operating Income | - | 241.63 | 149.67 | 206.82 | 190.45 |
| EBITDA | - | 619.52 | 593.58 | 621.08 | 654.18 |
| Normalized EBITDA | - | 619.52 | 593.58 | 621.08 | 606.96 |
| EBIT | - | 246.72 | 133.63 | 237.03 | 255.24 |
| Interest Expense | - | 150.18 | 209.47 | 229.44 | 266.68 |
| Net Interest Income | - | -150.18 | -209.47 | -229.44 | -266.68 |
| Other Non Operating Income Expenses | - | 3.87 | 18.60 | 27.62 | 17.58 |
| Other Income Expense | - | 5.10 | -16.04 | 30.21 | 64.80 |
| Interest Expense Non Operating | - | 150.18 | 209.47 | 229.44 | 266.68 |
| Net Non Operating Interest Income Expense | - | -150.18 | -209.47 | -229.44 | -266.68 |
| Pretax Income | - | 96.54 | -75.84 | 7.59 | -11.43 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0 | 0 | 0 | 0 |
| Net Income Continuous Operations | - | 96.54 | -75.84 | 7.59 | -11.43 |
| Net Income From Continuing And Discontinued Operation | - | 97.14 | -42.71 | 23.52 | 16.27 |
| Net Income From Continuing Operation Net Minority Interest | - | 97.14 | -42.71 | 23.52 | 16.27 |
| Net Income | - | 97.14 | -42.71 | 23.52 | 16.27 |
| Net Income Common Stockholders | - | 96.23 | -43.90 | 22.14 | 14.80 |
| Net Income Including Noncontrolling Interests | - | 96.54 | -75.84 | 7.59 | -11.43 |
| Normalized Income | - | 97.14 | -42.71 | 23.52 | -30.94 |
| Diluted NI Availto Com Stockholders | - | 96.23 | -43.90 | 22.14 | 14.80 |
| Basic Average Shares | - | 175.76 | 169.60 | 167.39 | 167.45 |
| Diluted Average Shares | - | 175.76 | 169.60 | 167.39 | 167.45 |
| Reconciled Depreciation | - | 361.54 | 448.99 | 376.02 | 394.10 |
| Reconciled Cost Of Revenue | - | 345.08 | 372.59 | 358.28 | 372.76 |
| Total Unusual Items | 0 | - | 0 | 0 | 47.21 |
| Total Unusual Items Excluding Goodwill | 0 | - | 0 | 0 | 47.21 |
| Minority Interests | - | 0.60 | 33.13 | 15.93 | 27.70 |
| Special Income Charges | 0 | - | 0 | 0 | 47.21 |
| Restructuring And Mergern Acquisition | 0 | - | 0 | 0 | -47.21 |
| Depreciation Amortization Depletion Income Statement | - | 372.80 | 459.95 | 384.05 | 398.93 |
| Depreciation And Amortization In Income Statement | - | 372.80 | 459.95 | 384.05 | 398.93 |
| General And Administrative Expense | - | 45.40 | 49.24 | 45.36 | 46.66 |
| Other Gand A | - | 45.40 | 49.24 | 45.36 | 46.66 |
| Rent Expense Supplemental | - | 333.82 | 361.63 | 350.26 | 367.94 |
| Otherunder Preferred Stock Dividend | - | 0.91 | 1.19 | 1.38 | 1.47 |
| Earnings From Equity Interest | - | 1.22 | -34.64 | 2.59 | 0 |
