Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 2,633.45 | 2,711.58 | 2,679.63 | 2,815.14 |
| Operating Revenue | - | 2,633.45 | 2,711.58 | 2,679.63 | 2,815.14 |
| Cost Of Revenue | - | 668.65 | 612.62 | 581.73 | 690.97 |
| Gross Profit | - | 1,964.80 | 2,098.96 | 2,097.91 | 2,124.17 |
| Operating Expense | - | 969.43 | 984.24 | 528.27 | 569.90 |
| Selling General And Administration | - | 261.85 | 267.94 | 258.76 | 277.61 |
| Total Expenses | - | 1,638.08 | 1,596.87 | 1,110 | 1,260.87 |
| Operating Income | - | 995.38 | 1,114.72 | 1,569.63 | 1,554.27 |
| Total Operating Income As Reported | - | 925.41 | 923.66 | 1,435.76 | 1,342.79 |
| EBITDA | - | 1,633.31 | 1,701.05 | 1,469.62 | 2,011.09 |
| Normalized EBITDA | - | 1,703.72 | 1,892.11 | 1,609.43 | 2,222.57 |
| EBIT | - | 925.74 | 984.74 | 1,200.10 | 1,718.80 |
| Interest Income | - | 10.13 | 18.30 | 41.96 | 31.68 |
| Interest Expense | - | 399.89 | 436.24 | 427.44 | 476.77 |
| Net Interest Income | - | -409.60 | -438.21 | -406.74 | -466.96 |
| Other Non Operating Income Expenses | - | 10.47 | 63.05 | -250.42 | 366.21 |
| Other Income Expense | - | -59.94 | -128 | -390.23 | 154.72 |
| Interest Income Non Operating | - | 10.13 | 18.30 | 41.96 | 31.68 |
| Interest Expense Non Operating | - | 399.89 | 436.24 | 427.44 | 476.77 |
| Net Non Operating Interest Income Expense | - | -409.60 | -438.21 | -406.74 | -466.96 |
| Pretax Income | - | 525.84 | 548.50 | 772.67 | 1,242.04 |
| Tax Provision | - | 66.04 | 51.09 | 23.99 | 187.58 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -8.84 | -17.80 | -4.34 | -31.93 |
| Net Income Continuous Operations | - | 459.80 | 497.42 | 748.68 | 1,054.46 |
| Net Income From Continuing And Discontinued Operation | - | 461.43 | 501.81 | 749.54 | 1,053.63 |
| Net Income From Continuing Operation Net Minority Interest | - | 461.43 | 501.81 | 749.54 | 1,053.63 |
| Net Income | - | 461.43 | 501.81 | 749.54 | 1,053.63 |
| Net Income Common Stockholders | - | 461.43 | 501.81 | 749.54 | 1,053.63 |
| Net Income Including Noncontrolling Interests | - | 459.80 | 497.42 | 748.68 | 1,054.46 |
| Normalized Income | - | 522.99 | 675.07 | 885.01 | 1,233.18 |
| Diluted NI Availto Com Stockholders | - | 461.43 | 501.81 | 749.54 | 1,053.63 |
| Basic Average Shares | - | 107.96 | 108.20 | 107.64 | 107.21 |
| Diluted Average Shares | - | 109.39 | 108.91 | 108.08 | 107.53 |
| Reconciled Depreciation | - | 707.58 | 716.31 | 269.52 | 292.29 |
| Reconciled Cost Of Revenue | - | 668.65 | 612.62 | 581.73 | 690.97 |
| Total Unusual Items | - | -70.40 | -191.06 | -139.81 | -211.48 |
| Total Unusual Items Excluding Goodwill | - | -70.40 | -191.06 | -139.81 | -211.48 |
| Minority Interests | - | 1.63 | 4.40 | 0.86 | -0.82 |
| Other Special Charges | 39.50 | 0.44 | - | 5.94 | - |
| Write Off | - | 0.33 | 17.91 | 18.62 | 8.59 |
| Impairment Of Capital Assets | - | 42.83 | 151.48 | 89.30 | 175.57 |
| Restructuring And Mergern Acquisition | - | 26.81 | 21.67 | 25.95 | 27.32 |
| Depreciation Amortization Depletion Income Statement | - | 707.58 | 716.31 | 269.52 | 292.29 |
| Depreciation And Amortization In Income Statement | - | 707.58 | 716.31 | 269.52 | 292.29 |
| Total Other Finance Cost | - | 19.84 | 20.27 | 21.26 | 21.87 |
| Other Operating Expenses | 1.88 | - | - | - | - |