MetricDec '27 (E)Dec '26 (E)Dec '25 (E)Dec '24Dec '23Dec '22Dec '21Dec '20

Adjusted Revenue

6,640.3

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

-1,240.5

Adjusted EBIT Margin

-18.7%

Adjusted EBITDA

1,593.9

Adjusted EBITDA Margin

24%

Adjusted Net Income

-1,094.7

Adjusted Net Income Margin

-16.5%

Adjusted EPS

-1.6

Adjusted Free Cash Flow (FCF)

1,168

Adjusted Free Cash Flow Margin

17.6%

Adjusted Capital Expenditures

-468.5

* indicates standardized values