Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 1,517.39 | 1,627.50 | 1,671.84 | 1,712.32 |
| Operating Revenue | - | 1,517.39 | 1,627.50 | 1,671.84 | 1,712.32 |
| Cost Of Revenue | - | 1,186.35 | 1,234.98 | 1,254.84 | 1,248.19 |
| Gross Profit | - | 331.03 | 392.52 | 417.01 | 464.13 |
| Operating Expense | - | 95.98 | 105.57 | 134.13 | 141.75 |
| Selling General And Administration | - | 64.14 | 69.93 | 84.30 | 85.10 |
| Total Expenses | - | 1,282.33 | 1,340.55 | 1,388.96 | 1,389.94 |
| Operating Income | - | 235.05 | 286.95 | 282.88 | 322.38 |
| Total Operating Income As Reported | - | 250.81 | 635.01 | 284.57 | 553.61 |
| EBITDA | - | 935.33 | 1,349.30 | 1,000.28 | 1,281.20 |
| Normalized EBITDA | - | 919.57 | 1,001.24 | 998.59 | 1,049.97 |
| EBIT | - | 255.76 | 657.46 | 304.80 | 601.17 |
| Interest Income | 15.08 | - | 17.76 | - | 19.18 |
| Interest Expense | - | 162.83 | 180.87 | 208.05 | 196.62 |
| Net Interest Income | - | -162.83 | -163.11 | -208.05 | -177.44 |
| Other Non Operating Income Expenses | - | -6.93 | - | - | - |
| Other Income Expense | - | 20.71 | 352.75 | 21.92 | 259.62 |
| Interest Income Non Operating | 15.08 | - | 17.76 | - | 19.18 |
| Interest Expense Non Operating | - | 162.83 | 180.87 | 208.05 | 196.62 |
| Net Non Operating Interest Income Expense | - | -162.83 | -163.11 | -208.05 | -177.44 |
| Pretax Income | - | 92.93 | 476.59 | 96.76 | 404.55 |
| Tax Provision | - | 0.35 | 2.11 | 0.88 | 0.84 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | 0.06 | 1.54 | 0.02 | 0.48 |
| Net Income Continuous Operations | - | 92.58 | 474.49 | 95.88 | 403.72 |
| Net Income From Continuing And Discontinued Operation | - | 86.92 | 444.35 | 89.58 | 377.70 |
| Net Income From Continuing Operation Net Minority Interest | - | 86.92 | 444.35 | 89.58 | 377.70 |
| Net Income | - | 86.92 | 444.35 | 89.58 | 377.70 |
| Net Income Common Stockholders | - | 82.51 | 439.50 | 84.75 | 372.86 |
| Net Income Including Noncontrolling Interests | - | 92.58 | 474.49 | 95.88 | 403.72 |
| Normalized Income | - | 71.22 | 97.84 | 87.91 | 146.95 |
| Diluted NI Availto Com Stockholders | - | 82.51 | 439.50 | 84.75 | 372.86 |
| Basic Average Shares | - | 321.67 | 328.76 | 329.29 | 330.32 |
| Diluted Average Shares | - | 322.70 | 329.10 | 330.12 | 331.05 |
| Reconciled Depreciation | - | 679.57 | 691.84 | 695.47 | 680.04 |
| Reconciled Cost Of Revenue | - | 521.12 | 558.56 | 578.77 | 594.07 |
| Total Unusual Items | - | 15.76 | 348.06 | 1.69 | 231.23 |
| Total Unusual Items Excluding Goodwill | - | 15.76 | 348.06 | 1.69 | 231.23 |
| Preferred Stock Dividends | - | 4.41 | 4.85 | 4.84 | 4.84 |
| Minority Interests | - | -5.66 | -30.14 | -6.29 | -26.01 |
| Special Income Charges | - | -9.73 | -3.14 | -15.18 | -11.68 |
| Other Special Charges | - | 9.73 | 3.14 | 15.18 | 11.68 |
| Gain On Sale Of Security | - | 25.49 | 351.19 | 16.87 | 242.91 |
| Depreciation Amortization Depletion Income Statement | - | 14.34 | 15.42 | 19.40 | 25.91 |
| Depreciation And Amortization In Income Statement | - | 14.34 | 15.42 | 19.40 | 25.91 |
| General And Administrative Expense | - | 64.14 | 69.93 | 84.30 | 85.10 |
| Other Gand A | - | 64.14 | 69.93 | 84.30 | 85.10 |
| Rent Expense Supplemental | - | 221.66 | 232.15 | 232.13 | 233.82 |
| Other Operating Expenses | - | 17.49 | 20.22 | 30.42 | 30.73 |
| Earnings From Equity Interest | - | 4.95 | 4.69 | 20.24 | 28.39 |