Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 378.86 | 445.76 | 569.79 | 495.29 |
| Operating Revenue | - | 378.86 | 445.76 | 569.79 | 495.29 |
| Cost Of Revenue | - | 32.88 | 44.42 | 64.32 | 51.21 |
| Gross Profit | - | 345.98 | 401.34 | 505.47 | 444.08 |
| Operating Expense | - | 223.96 | 262.13 | 278.11 | 256.46 |
| Selling General And Administration | - | 69.93 | 82.78 | 61.29 | 65.27 |
| Total Expenses | - | 256.83 | 306.55 | 342.43 | 307.66 |
| Operating Income | - | 122.02 | 139.21 | 227.36 | 187.62 |
| Total Operating Income As Reported | - | 100.54 | -15.29 | 188.12 | 110.98 |
| EBITDA | - | 279.42 | 215.34 | 549.85 | 311.47 |
| Normalized EBITDA | - | 281.86 | 374.76 | 597.52 | 422.65 |
| EBIT | - | 120.56 | -18.40 | 180.77 | 80.77 |
| Interest Expense | - | 97.51 | 158.35 | 255.68 | 194.72 |
| Net Interest Income | - | -97.51 | -158.35 | -255.68 | -194.72 |
| Other Non Operating Income Expenses | - | 0.98 | 1.81 | 1.08 | 4.33 |
| Other Income Expense | - | -1.46 | -157.60 | -46.59 | -106.85 |
| Interest Expense Non Operating | - | 97.51 | 158.35 | 255.68 | 194.72 |
| Net Non Operating Interest Income Expense | - | -97.51 | -158.35 | -255.68 | -194.72 |
| Pretax Income | - | 23.06 | -176.74 | -74.92 | -113.95 |
| Tax Provision | - | 11.03 | 14.48 | 4.44 | 21.80 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -0.51 | -33.48 | -10.01 | -23.35 |
| Net Income Continuous Operations | - | 12.02 | -191.22 | -79.36 | -135.75 |
| Net Income From Continuing And Discontinued Operation | - | 12.02 | -211.91 | -131.57 | -225.46 |
| Net Income From Continuing Operation Net Minority Interest | - | 12.02 | -191.22 | -79.36 | -135.75 |
| Net Income | - | 12.02 | -211.91 | -131.57 | -225.46 |
| Net Income Common Stockholders | - | -9.30 | -243.24 | -175.98 | -271.10 |
| Net Income Including Noncontrolling Interests | - | 12.02 | -211.91 | -131.57 | -225.46 |
| Normalized Income | - | 13.95 | -65.28 | -41.70 | -47.91 |
| Diluted NI Availto Com Stockholders | - | -9.30 | -243.24 | -175.98 | -271.10 |
| Basic Average Shares | 98.28 | 103.69 | 142.58 | 230.44 | - |
| Diluted Average Shares | 98.28 | 103.69 | 142.58 | 230.44 | - |
| Reconciled Depreciation | - | 158.86 | 233.74 | 369.08 | 230.70 |
| Reconciled Cost Of Revenue | - | 28.04 | 44.42 | 64.32 | 11.70 |
| Total Unusual Items | - | -2.44 | -159.41 | -47.67 | -111.18 |
| Total Unusual Items Excluding Goodwill | - | -2.44 | -159.41 | -47.67 | -111.18 |
| Preferred Stock Dividends | - | 20.39 | 27.44 | 43.74 | 43.74 |
| Net Income Discontinuous Operations | - | - | -20.69 | -52.21 | -89.71 |
| Special Income Charges | - | -23.84 | -154.05 | -112.21 | -182.55 |
| Other Special Charges | - | 2.04 | 30.95 | 15.88 | 11.22 |
| Impairment Of Capital Assets | - | 21.56 | 68.68 | 90.31 | 164.67 |
| Restructuring And Mergern Acquisition | - | 0.24 | 54.42 | 6.02 | 6.66 |
| Gain On Sale Of Security | - | 21.41 | -5.36 | 64.54 | 71.37 |
| Depreciation Amortization Depletion Income Statement | - | 154.03 | 179.35 | 216.82 | 191.19 |
| Depreciation And Amortization In Income Statement | - | 154.03 | 179.35 | 216.82 | 191.19 |
| General And Administrative Expense | - | 69.93 | 82.78 | 61.29 | 65.27 |
| Other Gand A | - | 57.86 | 65.48 | 52.36 | 52.75 |
| Salaries And Wages | - | 12.07 | 17.30 | 8.93 | 12.51 |
| Otherunder Preferred Stock Dividend | - | 0.94 | 3.89 | 0.66 | 1.90 |