Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 175.15 | 197.24 | 209.85 | 262.85 |
| Operating Revenue | - | 175.15 | 197.24 | 209.85 | 262.85 |
| Cost Of Revenue | - | 15.49 | 13.27 | 12.93 | 64.88 |
| Gross Profit | - | 159.67 | 183.98 | 196.92 | 197.97 |
| Operating Expense | - | 62.73 | 67.38 | 64.35 | 73.51 |
| Selling General And Administration | - | 23.71 | 24.29 | 27.24 | 31.12 |
| Total Expenses | - | 78.22 | 80.65 | 77.28 | 138.39 |
| Operating Income | - | 96.94 | 116.60 | 132.57 | 124.46 |
| Total Operating Income As Reported | 54.81 | 99.08 | 89.96 | 92.44 | - |
| EBITDA | - | 169.52 | 175.89 | 171.58 | 197.24 |
| Normalized EBITDA | - | 135.94 | 155.51 | 171.38 | 169.09 |
| EBIT | - | 132.02 | 138.48 | 135.22 | 159.36 |
| Interest Expense | - | 31.44 | 47.01 | 40.34 | 35.31 |
| Net Interest Income | - | -31.44 | -47.01 | -40.34 | -35.31 |
| Other Income Expense | - | 35.08 | 21.88 | 2.65 | 34.90 |
| Interest Expense Non Operating | - | 31.44 | 47.01 | 40.34 | 35.31 |
| Net Non Operating Interest Income Expense | - | -31.44 | -47.01 | -40.34 | -35.31 |
| Pretax Income | - | 100.58 | 91.46 | 94.88 | 124.06 |
| Tax Provision | - | - | 0 | 0 | 0.18 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 7.05 | 0 | 0 | 0.04 |
| Net Income Continuous Operations | - | 100.58 | 91.46 | 94.88 | 123.88 |
| Net Income From Continuing And Discontinued Operation | - | 100.02 | 89.74 | 91.04 | 117.97 |
| Net Income From Continuing Operation Net Minority Interest | - | 100.02 | 89.74 | 91.04 | 117.97 |
| Net Income | - | 100.02 | 89.74 | 91.04 | 117.97 |
| Net Income Common Stockholders | - | 99.44 | 89.15 | 90.36 | 117.28 |
| Net Income Including Noncontrolling Interests | - | 100.58 | 91.46 | 94.88 | 123.88 |
| Normalized Income | - | 73.50 | 69.36 | 90.83 | 89.87 |
| Diluted NI Availto Com Stockholders | - | 99.44 | 89.15 | 90.36 | 117.28 |
| Basic Average Shares | - | 39.89 | 41.27 | 43.74 | 46.23 |
| Diluted Average Shares | - | 40.07 | 41.36 | 44.24 | 46.56 |
| Reconciled Depreciation | - | 37.50 | 37.42 | 36.37 | 37.87 |
| Reconciled Cost Of Revenue | - | 15.49 | 13.27 | 12.93 | 64.88 |
| Total Unusual Items | - | 33.58 | 20.38 | 0.21 | 28.15 |
| Total Unusual Items Excluding Goodwill | - | 33.58 | 20.38 | 0.21 | 28.15 |
| Minority Interests | - | -0.56 | -1.73 | -3.84 | -5.91 |
| Special Income Charges | - | -4.25 | -16.92 | -7.77 | -49.68 |
| Write Off | - | 3.42 | 0 | 0 | 41.46 |
| Impairment Of Capital Assets | - | 3.42 | 15.78 | 6.95 | 0 |
| Restructuring And Mergern Acquisition | - | 0.83 | 1.14 | 0.82 | 8.22 |
| Gain On Sale Of Security | - | 37.83 | 37.30 | 7.98 | 77.82 |
| Depreciation Amortization Depletion Income Statement | - | 37.50 | 37.42 | 36.37 | 37.87 |
| Depreciation And Amortization In Income Statement | - | 37.50 | 37.42 | 36.37 | 37.87 |
| General And Administrative Expense | - | 23.71 | 24.29 | 27.24 | 31.12 |
| Other Gand A | - | 23.71 | 24.29 | 27.24 | 31.12 |
| Provision For Doubtful Accounts | - | 1.53 | 5.68 | 0.74 | 4.51 |
| Otherunder Preferred Stock Dividend | - | 0.58 | 0.59 | 0.68 | 0.70 |
| Earnings From Equity Interest | - | 1.50 | 1.50 | 2.44 | 6.76 |
| Average Dilution Earnings | - | 0 | 0 | 0 | 0 |