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

Adjusted Revenue

1,030.5

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

128

Adjusted EBIT Margin

12.4%

Adjusted EBITDA

299.5

Adjusted EBITDA Margin

29.1%

Adjusted Net Income

411.6

Adjusted Net Income Margin

39.9%

Adjusted EPS

8.4

Adjusted Free Cash Flow (FCF)

382

Adjusted Free Cash Flow Margin

37.1%

Adjusted Capital Expenditures

-8.9

* indicates standardized values