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

Adjusted Revenue

3,239.1

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

-104

Adjusted EBIT Margin

-3.2%

Adjusted EBITDA

423.6

Adjusted EBITDA Margin

13.1%

Adjusted Net Income

350.7

Adjusted Net Income Margin

10.8%

Adjusted EPS

0.8

Adjusted Free Cash Flow (FCF)

275.6

Adjusted Free Cash Flow Margin

8.5%

Adjusted Capital Expenditures

-424.5

* indicates standardized values