Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | 349.72 | 284.40 | 307.63 | 275.74 |
| Cost Of Revenue | 139.70 | 165 | 167.46 | 176.68 |
| Gross Profit | 210.02 | 119.41 | 140.17 | 99.06 |
| Operating Expense | 25.37 | 25.63 | 28.30 | 33.69 |
| Operating Income | 184.65 | 93.77 | 111.87 | 65.37 |
| EBITDA | 239.21 | 156.19 | 186.89 | 128.78 |
| EBIT | 189.69 | 102.06 | 128.75 | 68.91 |
| Pretax Income | 172.55 | 77.35 | 97.38 | 38.56 |
| Net Income | 172.55 | 77.35 | 97.38 | 38.56 |
| Net Income Common Stockholders | 163.58 | 69.35 | 89.38 | 30.56 |
| Total Expenses | 165.07 | 190.63 | 195.76 | 210.37 |
| Interest Expense | 17.14 | 24.71 | 31.38 | 30.34 |
| Interest Income | 0.78 | 2.50 | 3.40 | 5.12 |
| Selling General And Administration | 21.80 | 23.76 | 27.04 | 29.85 |
| Normalized EBITDA | 231.59 | 147.16 | 169.83 | 126.91 |
| Normalized Income | 166.84 | 71.94 | 84.58 | 37.44 |
| Basic EPS | 1.36 | 0.61 | 0.83 | 0.30 |
| Diluted EPS | 1.36 | 0.61 | 0.83 | 0.30 |
| Tax Effect Of Unusual Items | 1.91 | 3.61 | 4.26 | 0.75 |
| Tax Rate For Calcs | 0.25 | 0.40 | 0.25 | 0.40 |
| Total Unusual Items | 7.62 | 9.03 | 17.06 | 1.88 |
| Total Unusual Items Excluding Goodwill | 7.62 | 9.03 | 17.06 | 1.88 |
| Net Income From Continuing Operation Net Minority Interest | 172.55 | 77.35 | 97.38 | 38.56 |
| Reconciled Depreciation | 49.52 | 54.13 | 58.13 | 59.88 |
| Reconciled Cost Of Revenue | 139.70 | 165 | 167.46 | 176.68 |
| Net Interest Income | -19.72 | -25.45 | -31.55 | -28.68 |
| Net Income From Continuing And Discontinued Operation | 172.55 | 77.35 | 97.38 | 38.56 |
| Total Operating Income As Reported | 184.65 | 104.15 | 128.43 | 69.97 |
| Diluted Average Shares | 120.65 | 113.62 | 107.58 | 103.04 |
| Basic Average Shares | 120.65 | 113.62 | 107.58 | 103.04 |
| Diluted NI Availto Com Stockholders | 163.58 | 69.35 | 89.38 | 30.56 |
| Otherunder Preferred Stock Dividend | 0 | 0 | 0 | 0 |
| Preferred Stock Dividends | 8.98 | 8 | 8 | 8 |
| Net Income Including Noncontrolling Interests | 172.55 | 77.35 | 97.38 | 38.56 |
| Net Income Continuous Operations | 172.55 | 77.35 | 97.38 | 38.56 |
| Other Income Expense | 7.62 | 9.03 | 17.06 | 1.88 |
| Special Income Charges | 0 | 10.38 | 16.55 | 4.60 |
| Gain On Sale Of Ppe | 0 | 10.38 | 16.55 | 4.60 |
| Other Special Charges | 0 | 0 | 0 | 0 |
| Gain On Sale Of Security | 7.62 | -1.35 | 0.50 | -2.72 |
| Net Non Operating Interest Income Expense | -19.72 | -25.45 | -31.55 | -28.68 |
| Total Other Finance Cost | 3.36 | 3.24 | 3.57 | 3.46 |
| Interest Expense Non Operating | 17.14 | 24.71 | 31.38 | 30.34 |
| Interest Income Non Operating | 0.78 | 2.50 | 3.40 | 5.12 |
| Other Operating Expenses | 3.57 | 1.87 | 1.26 | 3.84 |
| Other Taxes | 0 | 0 | 0 | 0 |
| General And Administrative Expense | 21.80 | 23.76 | 27.04 | 29.85 |
| Other Gand A | 21 | 22.98 | 26.29 | 29.22 |
| Insurance And Claims | 0 | 0 | 0 | 0 |
| Salaries And Wages | 0.80 | 0.78 | 0.74 | 0.63 |
| Operating Revenue | 351.01 | 290.44 | 316.55 | 284.38 |