Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 2,922.23 | 2,756.02 | 3,004.92 | 2,978.58 |
| Operating Revenue | - | 2,922.23 | 2,756.02 | 3,004.92 | 2,978.58 |
| Cost Of Revenue | - | 2,278.80 | 2,175.88 | 2,414.69 | 2,557.91 |
| Gross Profit | - | 643.43 | 580.14 | 590.23 | 420.67 |
| Operating Expense | - | 296.15 | 304.77 | 342.23 | 349.84 |
| Selling General And Administration | - | 296.15 | 304.77 | 342.23 | 349.84 |
| Total Expenses | - | 2,574.95 | 2,480.65 | 2,756.91 | 2,907.75 |
| Operating Income | - | 347.28 | 275.36 | 248 | 70.83 |
| EBITDA | - | 372.55 | 318.83 | 355.57 | 135.39 |
| Normalized EBITDA | - | 379.35 | 344.47 | 354.20 | 168.50 |
| EBIT | - | 367.10 | 310.03 | 347.84 | 121.53 |
| Interest Expense | - | 47.34 | 54.08 | 30.75 | 35.44 |
| Net Interest Income | - | -47.34 | -54.08 | -30.75 | -35.44 |
| Other Non Operating Income Expenses | - | -2.42 | 17.15 | 46.20 | 37.37 |
| Other Income Expense | - | 19.82 | 34.67 | 99.84 | 50.70 |
| Interest Expense Non Operating | - | 47.34 | 54.08 | 30.75 | 35.44 |
| Net Non Operating Interest Income Expense | - | -47.34 | -54.08 | -30.75 | -35.44 |
| Pretax Income | - | 319.75 | 255.95 | 317.09 | 86.09 |
| Tax Provision | - | 94.26 | 50.06 | 75.08 | 22.22 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -2 | -5.03 | 0.32 | -8.54 |
| Net Income Continuous Operations | - | 225.49 | 205.89 | 242.01 | 63.86 |
| Net Income From Continuing And Discontinued Operation | - | 225.49 | 205.89 | 242.01 | 63.86 |
| Net Income From Continuing Operation Net Minority Interest | - | 225.49 | 205.89 | 242.01 | 63.86 |
| Net Income | - | 225.49 | 205.89 | 242.01 | 63.86 |
| Net Income Common Stockholders | - | 195.11 | 179.19 | 222.88 | 51.25 |
| Net Income Including Noncontrolling Interests | - | 225.49 | 205.89 | 242.01 | 63.86 |
| Normalized Income | - | 230.28 | 226.50 | 240.96 | 88.43 |
| Diluted NI Availto Com Stockholders | - | 195.10 | 179.16 | 222.73 | 51.24 |
| Basic Average Shares | - | 6.44 | 6.23 | 6.48 | 6.45 |
| Diluted Average Shares | - | 6.73 | 6.67 | 7.01 | 6.89 |
| Reconciled Depreciation | - | 5.46 | 8.80 | 7.73 | 13.86 |
| Reconciled Cost Of Revenue | - | 2,278.80 | 2,175.88 | 2,414.69 | 2,557.91 |
| Total Unusual Items | - | -6.80 | -25.64 | 1.37 | -33.11 |
| Total Unusual Items Excluding Goodwill | - | -6.80 | -25.64 | 1.37 | -33.11 |
| Preferred Stock Dividends | - | 10.68 | 10.68 | 10.68 | 10.68 |
| Special Income Charges | - | -6.80 | -25.64 | 1.37 | -33.11 |
| Other Special Charges | - | 6.80 | 25.64 | -1.37 | 33.11 |
| General And Administrative Expense | - | 296.15 | 304.77 | 342.23 | 349.84 |
| Other Gand A | - | 296.15 | 304.77 | 342.23 | 349.84 |
| Other Operating Expenses | 1.74 | - | - | - | - |
| Otherunder Preferred Stock Dividend | - | 19.70 | 16.03 | 8.45 | 1.94 |
| Earnings From Equity Interest | - | 29.03 | 43.16 | 52.26 | 46.44 |
| Average Dilution Earnings | - | -0.02 | -0.03 | -0.15 | 0 |