Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 2,364.81 | 2,293.37 | 2,876.95 | 3,632.12 |
| Operating Revenue | - | 2,317.86 | 2,219.51 | 2,801.29 | 3,562.55 |
| Cost Of Revenue | - | 1,010.12 | 902.40 | 1,109.25 | 1,297.86 |
| Gross Profit | - | 1,354.70 | 1,390.98 | 1,767.70 | 2,334.26 |
| Operating Expense | - | 436.79 | 457 | 449.74 | 458.68 |
| Selling General And Administration | - | 219.50 | 230.76 | 236.45 | 249.21 |
| Total Expenses | - | 1,446.90 | 1,359.40 | 1,558.98 | 1,756.54 |
| Operating Income | - | 917.91 | 933.98 | 1,317.96 | 1,875.58 |
| EBITDA | - | 1,011.11 | 1,052.16 | 1,388.24 | 1,986.19 |
| Normalized EBITDA | - | 1,019.21 | 1,052.93 | 1,404.77 | 1,980.62 |
| EBIT | - | 879.89 | 924.89 | 1,271.95 | 1,874.64 |
| Interest Expense | - | 323.10 | 599.76 | 626.98 | 780.31 |
| Net Interest Income | - | -353 | -608.08 | -656.46 | -786.82 |
| Other Income Expense | - | -8.11 | -0.77 | -16.54 | 5.57 |
| Interest Expense Non Operating | - | 323.10 | 599.76 | 626.98 | 780.31 |
| Net Non Operating Interest Income Expense | - | -353 | -608.08 | -656.46 | -786.82 |
| Pretax Income | - | 556.80 | 325.13 | 644.97 | 1,094.33 |
| Tax Provision | - | 88.47 | 61.21 | 110.44 | 182.06 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -1.29 | -0.14 | -2.83 | 0.92 |
| Net Income Continuous Operations | - | 468.33 | 263.92 | 534.54 | 912.26 |
| Net Income From Continuing And Discontinued Operation | - | 265.03 | 142.04 | 276.42 | 468.36 |
| Net Income From Continuing Operation Net Minority Interest | - | 265.03 | 142.04 | 276.42 | 468.36 |
| Net Income | - | 265.03 | 142.04 | 276.42 | 468.36 |
| Net Income Common Stockholders | - | 255.22 | 133.88 | 260.39 | 437.76 |
| Net Income Including Noncontrolling Interests | - | 468.33 | 263.92 | 534.54 | 912.26 |
| Normalized Income | - | 271.84 | 142.66 | 290.12 | 463.72 |
| Diluted NI Availto Com Stockholders | - | 255.22 | 133.88 | 260.39 | 437.76 |
| Basic Average Shares | - | 104 | 94.08 | 87.48 | 85.22 |
| Diluted Average Shares | - | 104.42 | 94.08 | 87.82 | 85.32 |
| Reconciled Depreciation | - | 131.21 | 127.27 | 116.29 | 111.55 |
| Reconciled Cost Of Revenue | - | 1,010.12 | 902.40 | 1,109.25 | 1,297.86 |
| Total Unusual Items | - | -8.11 | -0.77 | -16.54 | 5.57 |
| Total Unusual Items Excluding Goodwill | - | -8.11 | -0.77 | -16.54 | 5.57 |
| Minority Interests | - | -203.31 | -121.88 | -258.12 | -443.90 |
| Special Income Charges | - | -8.11 | -0.77 | -16.54 | 5.57 |
| Other Special Charges | - | 6.98 | 0.46 | 16.22 | -5.98 |
| Restructuring And Mergern Acquisition | - | 1.12 | 0.31 | 0.31 | 0.41 |
| Depreciation Amortization Depletion Income Statement | - | 131.21 | 127.27 | 116.29 | 111.55 |
| Depreciation And Amortization In Income Statement | - | 131.21 | 127.27 | 116.29 | 111.55 |
| General And Administrative Expense | - | 219.50 | 230.76 | 236.45 | 249.21 |
| Other Gand A | - | 219.50 | 230.76 | 236.45 | 249.21 |
| Total Other Finance Cost | - | 29.91 | 8.32 | 29.48 | 6.51 |
| Other Operating Expenses | - | 86.07 | 98.97 | 97 | 97.92 |
| Otherunder Preferred Stock Dividend | - | 9.81 | 8.15 | 16.02 | 30.60 |
| Amortization | - | 64.84 | 63.96 | 50.47 | 47.13 |
| Amortization Of Intangibles Income Statement | - | 64.84 | 63.96 | 50.47 | 47.13 |
| Depreciation Income Statement | - | 66.38 | 63.31 | 65.82 | 64.42 |