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

Adjusted Revenue

3,404

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

57.8

Adjusted EBIT Margin

1.7%

Adjusted EBITDA

499.8

Adjusted EBITDA Margin

14.7%

Adjusted Net Income

163

Adjusted Net Income Margin

4.8%

Adjusted EPS

0

Adjusted Free Cash Flow (FCF)

521.7

Adjusted Free Cash Flow Margin

15.3%

Adjusted Capital Expenditures

-99.8

* indicates standardized values