Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 1,817.38 | 1,798.67 | 2,708.93 | 3,100.29 |
| Operating Revenue | - | 1,817.38 | 1,798.67 | 2,708.93 | 3,100.29 |
| Cost Of Revenue | - | 164.25 | 159.83 | 232.56 | 269.70 |
| Gross Profit | - | 1,653.14 | 1,638.84 | 2,476.37 | 2,830.58 |
| Operating Expense | - | 1,278.17 | 1,314.61 | 2,105.34 | 2,646.03 |
| Selling General And Administration | - | 176.33 | 207.08 | 411.16 | 439.39 |
| Total Expenses | - | 1,442.42 | 1,474.44 | 2,337.89 | 2,915.74 |
| Operating Income | - | 374.97 | 324.23 | 371.03 | 184.55 |
| Total Operating Income As Reported | - | 519.94 | 306.16 | 310.51 | -1,375.01 |
| EBITDA | - | 673.25 | 469.55 | 587.06 | -867.10 |
| Normalized EBITDA | - | 504.44 | 487.62 | 655.56 | 692.46 |
| EBIT | - | 519.98 | 311.55 | 268.95 | -1,353.49 |
| Interest Expense | - | 148.32 | 138.95 | 234.77 | 359.96 |
| Net Interest Income | - | -148.32 | -138.95 | -234.77 | -359.96 |
| Other Non Operating Income Expenses | - | -23.80 | 5.39 | -33.58 | 21.52 |
| Other Income Expense | - | 145.01 | -12.68 | -102.08 | -1,538.04 |
| Interest Expense Non Operating | - | 148.32 | 138.95 | 234.77 | 359.96 |
| Net Non Operating Interest Income Expense | - | -148.32 | -138.95 | -234.77 | -359.96 |
| Pretax Income | - | 371.66 | 172.60 | 34.18 | -1,713.45 |
| Tax Provision | - | 63.99 | 48.04 | 240.84 | -163.98 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 29.06 | -5.03 | -14.38 | -149.25 |
| Net Income Continuous Operations | - | 307.67 | 124.56 | -206.66 | -1,549.47 |
| Net Income From Continuing And Discontinued Operation | - | 307.67 | 124.56 | -206.66 | -1,549.47 |
| Net Income From Continuing Operation Net Minority Interest | - | 307.67 | 124.56 | -206.66 | -1,549.47 |
| Net Income | - | 307.67 | 124.56 | -206.66 | -1,549.47 |
| Net Income Common Stockholders | - | 307.67 | 124.56 | -231.16 | -1,599.10 |
| Net Income Including Noncontrolling Interests | - | 307.67 | 124.56 | -206.66 | -1,549.47 |
| Normalized Income | - | 167.93 | 137.60 | -152.55 | -139.16 |
| Diluted NI Availto Com Stockholders | - | 307.67 | 124.56 | -231.16 | -1,599.10 |
| Basic Average Shares | - | 52.56 | 51.01 | 100.35 | 100.66 |
| Diluted Average Shares | - | 56.45 | 51.47 | 100.35 | 100.66 |
| Reconciled Depreciation | - | 153.27 | 158 | 318.11 | 486.38 |
| Reconciled Cost Of Revenue | - | 164.25 | 159.83 | 232.56 | 269.70 |
| Total Unusual Items | - | 168.81 | -18.07 | -68.50 | -1,559.56 |
| Total Unusual Items Excluding Goodwill | - | 168.81 | -18.07 | -68.50 | -1,559.56 |
| Preferred Stock Dividends | - | 0 | 0 | 24.50 | 49.63 |
| Special Income Charges | - | 143.16 | -18.07 | -68.50 | -1,559.56 |
| Other Special Charges | 5.91 | 1.81 | - | 7.97 | - |
| Impairment Of Capital Assets | - | 0 | 0 | 42.46 | 1,518.10 |
| Gain On Sale Of Security | 12.82 | 25.64 | 5.52 | - | - |
| Depreciation Amortization Depletion Income Statement | - | 153.27 | 158 | 318.11 | 486.38 |
| Depreciation And Amortization In Income Statement | - | 153.27 | 158 | 318.11 | 486.38 |
| Gain On Sale Of Ppe | - | 144.98 | -18.07 | -18.06 | -41.46 |
| Other Operating Expenses | - | 948.57 | 949.53 | 1,376.06 | 1,720.26 |