Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 223.19 | 250.61 | 268.07 | 294.13 |
| Operating Revenue | - | 223.19 | 250.61 | 268.07 | 294.13 |
| Cost Of Revenue | - | 35.81 | 40.26 | 40.60 | 43 |
| Gross Profit | - | 187.38 | 210.35 | 227.47 | 251.13 |
| Operating Expense | - | 61.51 | 73.41 | 78.30 | 87.27 |
| Selling General And Administration | - | 20.04 | 22.68 | 23.79 | 26.84 |
| Total Expenses | - | 97.32 | 113.67 | 118.90 | 130.27 |
| Operating Income | - | 125.87 | 136.94 | 149.17 | 163.86 |
| EBITDA | - | 176.02 | 190.93 | 204.65 | 225.09 |
| Normalized EBITDA | - | 167.88 | 188.59 | 204.65 | 225.09 |
| EBIT | - | 134.55 | 140.20 | 150.13 | 164.66 |
| Interest Expense | - | 36.40 | 44.61 | 49.23 | 51.87 |
| Net Interest Income | - | -36.40 | -44.61 | -49.23 | -51.87 |
| Other Non Operating Income Expenses | - | 0.54 | 0.92 | 0.96 | 0.80 |
| Other Income Expense | - | 8.68 | 3.26 | 0.96 | 0.80 |
| Interest Expense Non Operating | - | 36.40 | 44.61 | 49.23 | 51.87 |
| Net Non Operating Interest Income Expense | - | -36.40 | -44.61 | -49.23 | -51.87 |
| Pretax Income | - | 98.14 | 95.59 | 100.90 | 112.79 |
| Tax Provision | - | 0.24 | 0.13 | 0.31 | 0.30 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0.02 | 0 | 0 | 0 |
| Net Income Continuous Operations | - | 97.91 | 95.46 | 100.60 | 112.49 |
| Net Income From Continuing And Discontinued Operation | - | 97.77 | 95.34 | 100.47 | 112.36 |
| Net Income From Continuing Operation Net Minority Interest | - | 97.77 | 95.34 | 100.47 | 112.36 |
| Net Income | - | 97.77 | 95.34 | 100.47 | 112.36 |
| Net Income Common Stockholders | - | 97.77 | 95.34 | 100.47 | 112.36 |
| Net Income Including Noncontrolling Interests | - | 97.91 | 95.46 | 100.60 | 112.49 |
| Normalized Income | - | 89.65 | 93 | 100.47 | 112.36 |
| Diluted NI Availto Com Stockholders | - | 97.77 | 95.34 | 100.47 | 112.36 |
| Basic Average Shares | - | 81.59 | 88.53 | 93.64 | 102.69 |
| Diluted Average Shares | - | 81.81 | 88.75 | 94.06 | 102.95 |
| Reconciled Depreciation | - | 41.47 | 50.73 | 54.51 | 59.60 |
| Reconciled Cost Of Revenue | - | 35.81 | 40.26 | 40.60 | 43.83 |
| Total Unusual Items | - | 8.14 | 2.34 | 0 | 0 |
| Total Unusual Items Excluding Goodwill | - | 8.14 | 2.34 | 0 | 0 |
| Minority Interests | - | -0.14 | -0.12 | -0.12 | -0.12 |
| Special Income Charges | - | 8.14 | 2.34 | 0 | 0 |
| Gain On Sale Of Security | 0.43 | 8.14 | 2.34 | - | - |
| Depreciation Amortization Depletion Income Statement | - | 41.47 | 50.73 | 54.51 | 60.42 |
| Depreciation And Amortization In Income Statement | - | 41.47 | 50.73 | 54.51 | 60.42 |
| General And Administrative Expense | - | 20.04 | 22.68 | 23.79 | 26.84 |
| Other Gand A | - | 20.04 | 22.68 | 23.79 | 26.84 |
| Gain On Sale Of Ppe | - | 8.14 | 2.34 | 0 | 0 |