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

Adjusted Revenue

13,865

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

3,777

Adjusted EBIT Margin

27.2%

Adjusted EBITDA

4,502.9

Adjusted EBITDA Margin

32.5%

Adjusted Net Income

2,803.8

Adjusted Net Income Margin

20.2%

Adjusted EPS

10.8

Adjusted Free Cash Flow (FCF)

1,718.3

Adjusted Free Cash Flow Margin

12.4%

Adjusted Capital Expenditures

-201.7

* indicates standardized values