Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 2,619.32 | 3,318.60 | 4,206.29 | 5,219.38 |
| Operating Revenue | - | 2,619.32 | 3,318.60 | 4,206.29 | 5,219.38 |
| Cost Of Revenue | - | 2,549.46 | 2,017.92 | 2,348.43 | 3,099.04 |
| Gross Profit | - | 69.86 | 1,300.68 | 1,857.86 | 2,120.34 |
| Operating Expense | - | 350.60 | 414.71 | 464.13 | 523.48 |
| Research And Development | - | 112.80 | 152.31 | 191.38 | 233.42 |
| Selling General And Administration | - | 164.72 | 197.62 | 188.26 | 203.76 |
| Total Expenses | - | 2,900.07 | 2,432.63 | 2,812.55 | 3,622.51 |
| Operating Income | - | -280.75 | 885.97 | 1,393.74 | 1,596.86 |
| Total Operating Income As Reported | - | -27.24 | 857.27 | 1,394.42 | 1,596.86 |
| EBITDA | - | 290.55 | 1,212.25 | 1,868.71 | 2,154.26 |
| Normalized EBITDA | - | 53.45 | 1,262.49 | 1,893 | 2,192.83 |
| EBIT | - | 20.82 | 904.26 | 1,445.21 | 1,625.04 |
| Interest Income | - | 33.28 | 97.67 | 89.09 | 81.76 |
| Interest Expense | - | 12.22 | 12.96 | 38.87 | 44.13 |
| Net Interest Income | - | 21.06 | 84.70 | 50.22 | 37.63 |
| Other Non Operating Income Expenses | - | 31.19 | -29.14 | -13.33 | -15.01 |
| Other Income Expense | - | 268.29 | -79.39 | -37.62 | -53.58 |
| Interest Income Non Operating | - | 33.28 | 97.67 | 89.09 | 81.76 |
| Interest Expense Non Operating | - | 12.22 | 12.96 | 38.87 | 44.13 |
| Net Non Operating Interest Income Expense | - | 21.06 | 84.70 | 50.22 | 37.63 |
| Pretax Income | - | 8.60 | 891.29 | 1,406.34 | 1,580.91 |
| Tax Provision | - | 52.76 | 60.51 | 114.29 | 52.68 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 49.79 | -3.41 | -1.97 | -1.27 |
| Net Income Continuous Operations | - | -44.17 | 830.78 | 1,292.04 | 1,528.23 |
| Net Income From Continuing And Discontinued Operation | - | -44.17 | 830.78 | 1,292.04 | 1,528.23 |
| Net Income From Continuing Operation Net Minority Interest | - | -44.17 | 830.78 | 1,292.04 | 1,528.23 |
| Net Income | - | -44.17 | 830.78 | 1,292.04 | 1,528.23 |
| Net Income Common Stockholders | - | -44.17 | 830.78 | 1,292.04 | 1,528.23 |
| Net Income Including Noncontrolling Interests | - | -44.17 | 830.78 | 1,292.04 | 1,528.23 |
| Normalized Income | - | - | 877.61 | - | - |
| Diluted NI Availto Com Stockholders | - | -44.17 | 830.78 | 1,292.04 | 1,528.23 |
| Basic Average Shares | - | 106.55 | 106.80 | 107.02 | 107.24 |
| Diluted Average Shares | - | 106.55 | 107.37 | 107.52 | 107.54 |
| Reconciled Depreciation | - | 269.72 | 307.99 | 423.50 | 529.22 |
| Reconciled Cost Of Revenue | - | 2,549.46 | 2,017.92 | 2,348.43 | 3,099.04 |
| Total Unusual Items | - | 237.10 | -50.24 | -24.29 | -38.57 |
| Total Unusual Items Excluding Goodwill | - | 237.10 | -50.24 | -24.29 | -38.57 |
| Earnings From Equity Interest Net Of Tax | 0 | 0 | - | - | - |
| Special Income Charges | - | 253.51 | -28.71 | 0.68 | 0 |
| Gain On Sale Of Business | - | 253.51 | 6.88 | 1.12 | 0 |
| Other Special Charges | - | - | 35.59 | 0.43 | - |
| Gain On Sale Of Security | - | -16.41 | -21.53 | -24.98 | -38.57 |
| Other Operating Expenses | - | 73.08 | 64.78 | 84.49 | 86.30 |