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

Adjusted Revenue

17,918.7

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

2,687.5

Adjusted EBIT Margin

15%

Adjusted EBITDA

2,957.2

Adjusted EBITDA Margin

16.5%

Adjusted Net Income

1,900

Adjusted Net Income Margin

10.6%

Adjusted EPS

39.5

Adjusted Free Cash Flow (FCF)

1,472.3

Adjusted Free Cash Flow Margin

8.2%

Adjusted Capital Expenditures

-655.1

* indicates standardized values