Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Total Revenue | - | 881.72 | 841.48 | 902.82 | 847.89 |
| Operating Revenue | - | 881.72 | 841.48 | 902.82 | 847.89 |
| Cost Of Revenue | - | 371.26 | 404.74 | 432.59 | 400.72 |
| Gross Profit | - | 510.46 | 436.74 | 470.23 | 447.17 |
| Operating Expense | - | 300.96 | 289.94 | 291.86 | 280.01 |
| Selling General And Administration | - | 112.61 | 96.80 | 96.22 | 89.05 |
| Total Expenses | - | 672.22 | 694.69 | 724.45 | 680.73 |
| Operating Income | - | 209.50 | 146.80 | 178.37 | 167.16 |
| Total Operating Income As Reported | - | 197.46 | 151.48 | 182.49 | 168.68 |
| EBITDA | - | 325.85 | 435.38 | 460.20 | 413.25 |
| Normalized EBITDA | - | 389.67 | 426.57 | 466.63 | 434.01 |
| EBIT | - | 257.30 | 365.33 | 391.20 | 349.63 |
| Interest Income | - | 111.77 | 210.16 | 217.22 | 199.76 |
| Interest Expense | - | 93.41 | 178.77 | 183.32 | 162.38 |
| Net Interest Income | - | 18.37 | 31.40 | 33.90 | 37.38 |
| Other Non Operating Income Expenses | - | -0.15 | -0.44 | 2.04 | 3.47 |
| Other Income Expense | - | -63.97 | 8.37 | -4.39 | -17.29 |
| Interest Income Non Operating | - | 111.77 | 210.16 | 217.22 | 199.76 |
| Interest Expense Non Operating | - | 93.41 | 178.77 | 183.32 | 162.38 |
| Net Non Operating Interest Income Expense | - | 18.37 | 31.40 | 33.90 | 37.38 |
| Pretax Income | - | 163.89 | 186.56 | 207.88 | 187.25 |
| Tax Provision | - | 57.26 | 45.09 | 55.42 | 51.26 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -22.30 | 2.13 | -1.72 | -5.69 |
| Net Income Continuous Operations | - | 106.63 | 141.48 | 152.45 | 135.99 |
| Net Income From Continuing And Discontinued Operation | - | 117.54 | 130.62 | 121.75 | 138.40 |
| Net Income From Continuing Operation Net Minority Interest | - | 117.54 | 130.62 | 121.75 | 138.40 |
| Net Income | - | 117.54 | 130.62 | 121.75 | 138.40 |
| Net Income Common Stockholders | - | 117.54 | 130.62 | 121.75 | 138.40 |
| Net Income Including Noncontrolling Interests | - | 106.63 | 141.48 | 152.45 | 135.99 |
| Normalized Income | - | 159.06 | 123.94 | 126.46 | 153.47 |
| Diluted NI Availto Com Stockholders | - | 117.54 | 130.62 | 121.75 | 138.40 |
| Basic Average Shares | - | 7.39 | 7.25 | 7.08 | 6.83 |
| Diluted Average Shares | - | 7.58 | 7.38 | 7.21 | 6.93 |
| Reconciled Depreciation | - | 68.56 | 70.05 | 69 | 63.62 |
| Reconciled Cost Of Revenue | - | 365.13 | 401.53 | 428.84 | 396.87 |
| Total Unusual Items | - | -63.82 | 8.81 | -6.42 | -20.76 |
| Total Unusual Items Excluding Goodwill | - | -63.82 | 8.81 | -6.42 | -20.76 |
| Minority Interests | - | 10.91 | -10.86 | -30.71 | 2.41 |
| Special Income Charges | - | -12.04 | 4.69 | 4.12 | 1.52 |
| Restructuring And Mergern Acquisition | - | 12.04 | -4.69 | -4.12 | -1.52 |
| Gain On Sale Of Security | - | -51.78 | 4.12 | -10.55 | -22.28 |
| Depreciation Amortization Depletion Income Statement | - | 62.43 | 66.83 | 65.26 | 59.77 |
| Depreciation And Amortization In Income Statement | - | 62.43 | 66.83 | 65.26 | 59.77 |
| General And Administrative Expense | 358.23 | - | - | - | - |
| Salaries And Wages | 358.23 | - | - | - | - |
| Other Operating Expenses | - | 125.93 | 126.31 | 130.38 | 131.20 |
| Selling And Marketing Expense | - | 112.61 | 96.80 | 96.22 | 89.05 |
| Amortization | - | 58.50 | 61.03 | 56.30 | 51.78 |
| Amortization Of Intangibles Income Statement | - | 58.50 | 61.03 | 56.30 | 51.78 |
| Depreciation Income Statement | - | 3.92 | 5.80 | 8.96 | 7.99 |