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

Adjusted Revenue

346,974.3

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

153,814.1

Adjusted EBIT Margin

44.3%

Adjusted EBITDA

170,504.7

Adjusted EBITDA Margin

49.1%

Adjusted Net Income

121,403.4

Adjusted Net Income Margin

35%

Adjusted EPS

23.6

Adjusted Free Cash Flow (FCF)

50,774.4

Adjusted Free Cash Flow Margin

14.6%

Adjusted Capital Expenditures

-62,522.3

* indicates standardized values