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

Adjusted Revenue

5,946.3

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

1,547

Adjusted EBIT Margin

26%

Adjusted EBITDA

2,111.4

Adjusted EBITDA Margin

35.5%

Adjusted Net Income

1,324

Adjusted Net Income Margin

22.3%

Adjusted EPS

4.2

Adjusted Free Cash Flow (FCF)

1,370.8

Adjusted Free Cash Flow Margin

23.1%

Adjusted Capital Expenditures

-73

* indicates standardized values