Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 968 | 1,207.46 | 1,047.51 | 805.71 |
| Operating Revenue | - | 968 | 1,207.46 | 1,047.51 | 805.71 |
| Cost Of Revenue | - | 767.31 | 1,062.18 | 937.35 | 738.16 |
| Gross Profit | - | 200.69 | 145.28 | 110.16 | 67.54 |
| Operating Expense | - | 109.24 | 143.98 | 137.90 | 129.41 |
| Selling General And Administration | - | 41.43 | 55.79 | 60.32 | 66.45 |
| Total Expenses | - | 876.54 | 1,206.16 | 1,075.26 | 867.58 |
| Operating Income | - | 91.45 | 1.30 | -27.74 | -61.87 |
| Total Operating Income As Reported | - | 188.36 | 42.38 | -20.24 | -57.41 |
| EBITDA | - | 322.69 | 243.08 | 162.43 | 102.56 |
| Normalized EBITDA | - | 225.79 | 201.99 | 154.92 | 98.10 |
| EBIT | - | 189.65 | 44.04 | -19.09 | -56.64 |
| Interest Income | - | 1.29 | 1.66 | 1.14 | 0.77 |
| Interest Expense | - | 8.56 | 24.19 | 17.58 | 11.49 |
| Net Interest Income | - | -7.27 | -22.53 | -16.44 | -10.72 |
| Other Income Expense | - | 96.91 | 41.09 | 7.51 | 4.46 |
| Interest Income Non Operating | - | 1.29 | 1.66 | 1.14 | 0.77 |
| Interest Expense Non Operating | - | 8.56 | 24.19 | 17.58 | 11.49 |
| Net Non Operating Interest Income Expense | - | -7.27 | -22.53 | -16.44 | -10.72 |
| Pretax Income | - | 181.09 | 19.85 | -36.67 | -68.13 |
| Tax Provision | - | 47.51 | 5.08 | -6.95 | -15.68 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 25.42 | 10.51 | 1.43 | 1.02 |
| Net Income Continuous Operations | - | 133.58 | 14.78 | -29.72 | -52.45 |
| Net Income From Continuing And Discontinued Operation | - | 133.58 | 14.78 | -29.72 | -52.45 |
| Net Income From Continuing Operation Net Minority Interest | - | 133.58 | 14.78 | -29.72 | -52.45 |
| Net Income | - | 133.58 | 14.78 | -29.72 | -52.45 |
| Net Income Common Stockholders | - | 133.58 | 14.78 | -29.72 | -52.45 |
| Net Income Including Noncontrolling Interests | - | 133.58 | 14.78 | -29.72 | -52.45 |
| Normalized Income | - | 62.10 | -15.80 | -35.80 | -55.88 |
| Diluted NI Availto Com Stockholders | - | 133.58 | 14.78 | -29.72 | -52.45 |
| Basic Average Shares | - | 78.94 | 79.01 | 78.73 | 77.88 |
| Diluted Average Shares | - | 78.97 | 79.08 | 78.78 | 77.94 |
| Reconciled Depreciation | - | 133.05 | 199.04 | 181.52 | 159.20 |
| Reconciled Cost Of Revenue | - | 767.31 | 1,062.18 | 937.35 | 738.16 |
| Total Unusual Items | - | 96.91 | 41.09 | 7.51 | 4.46 |
| Total Unusual Items Excluding Goodwill | - | 96.91 | 41.09 | 7.51 | 4.46 |
| Special Income Charges | - | 96.91 | 41.09 | 7.51 | 4.46 |
| Impairment Of Capital Assets | - | - | 0 | 0 | 18.99 |
| General And Administrative Expense | - | 41.43 | 55.79 | 60.32 | 66.45 |
| Other Gand A | - | 7 | 10.51 | 9.45 | 8.55 |
| Gain On Sale Of Ppe | - | 96.91 | 41.09 | 7.51 | 23.45 |
| Insurance And Claims | - | 34.44 | 45.28 | 50.87 | 57.90 |
| Rent Expense Supplemental | - | 54.29 | 112.75 | 80.06 | 51.67 |
| Other Operating Expenses | - | 51.42 | 66.39 | 57.17 | 45.66 |
| Other Taxes | - | 16.39 | 21.80 | 20.41 | 17.30 |