Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 2,019.87 | 2,148.47 | 2,191.02 | 2,209.13 |
| Operating Revenue | - | 2,019.87 | 2,148.47 | 2,191.02 | 2,209.13 |
| Cost Of Revenue | - | 1,332.16 | 1,400.99 | 1,477.75 | 1,534.88 |
| Gross Profit | - | 687.71 | 747.48 | 713.27 | 674.24 |
| Operating Expense | - | 58.83 | 58.58 | 56.52 | 54.81 |
| Selling General And Administration | - | 58.83 | 58.58 | 56.52 | 54.81 |
| Total Expenses | - | 1,390.99 | 1,459.57 | 1,534.26 | 1,589.69 |
| Operating Income | - | 628.88 | 688.90 | 656.75 | 619.44 |
| EBITDA | - | 1,345.74 | 1,285.94 | 1,299.81 | 1,267.31 |
| Normalized EBITDA | - | 1,130.17 | 1,285.94 | 1,244.81 | 1,195.25 |
| EBIT | - | 801.74 | 720.08 | 713.41 | 644.34 |
| Interest Expense | - | 154.75 | 149.23 | 168.54 | 185.26 |
| Net Interest Income | - | -154.75 | -149.23 | -168.54 | -185.26 |
| Other Non Operating Income Expenses | - | -42.71 | 31.18 | 1.66 | -47.16 |
| Other Income Expense | - | 172.86 | 31.18 | 56.66 | 24.90 |
| Interest Expense Non Operating | - | 154.75 | 149.23 | 168.54 | 185.26 |
| Net Non Operating Interest Income Expense | - | -154.75 | -149.23 | -168.54 | -185.26 |
| Pretax Income | - | 646.99 | 570.84 | 544.86 | 459.09 |
| Tax Provision | - | -6.21 | 4.74 | 5.24 | 4.60 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 45.27 | 0 | 0.53 | 0.72 |
| Net Income Continuous Operations | - | 654.78 | 567.83 | 541.58 | 456.57 |
| Net Income From Continuing And Discontinued Operation | - | 637.44 | 552.81 | 527.54 | 446.91 |
| Net Income From Continuing Operation Net Minority Interest | - | 637.44 | 552.81 | 527.54 | 446.91 |
| Net Income | - | 637.44 | 552.81 | 527.54 | 446.91 |
| Net Income Common Stockholders | - | 633.31 | 548.89 | 523.78 | 442.98 |
| Net Income Including Noncontrolling Interests | - | 654.78 | 567.83 | 541.58 | 456.57 |
| Normalized Income | - | 467.13 | 552.81 | 473.07 | 375.56 |
| Diluted NI Availto Com Stockholders | - | 633.75 | 549.12 | 523.86 | 443.22 |
| Basic Average Shares | - | 115.34 | 116.52 | 116.78 | 116.95 |
| Diluted Average Shares | - | 115.58 | 116.64 | 116.78 | 117.15 |
| Reconciled Depreciation | - | 544 | 565.86 | 586.40 | 622.97 |
| Reconciled Cost Of Revenue | - | 1,332.16 | 1,400.99 | 1,477.75 | 1,534.88 |
| Total Unusual Items | - | 215.57 | -0.01 | 55 | 72.07 |
| Total Unusual Items Excluding Goodwill | - | 215.57 | -0.01 | 55 | 72.07 |
| Preferred Stock Dividends | - | 3.69 | 3.69 | 3.69 | 3.69 |
| Minority Interests | - | -17.34 | -15.02 | -14.03 | -9.66 |
| Earnings From Equity Interest Net Of Tax | - | 1.58 | 1.73 | 1.95 | 2.08 |
| Gain On Sale Of Security | - | 215.57 | -0.01 | 55 | 72.07 |
| General And Administrative Expense | - | 58.83 | 58.58 | 56.52 | 54.81 |
| Other Gand A | - | 58.83 | 58.58 | 56.52 | 54.81 |
| Otherunder Preferred Stock Dividend | - | 0.44 | 0.22 | 0.08 | 0.24 |
| Average Dilution Earnings | - | 0.44 | 0.22 | 0.08 | 0.24 |