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

Adjusted Revenue

23,679.4

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

11,984.8

Adjusted EBIT Margin

50.6%

Adjusted EBITDA

13,762.3

Adjusted EBITDA Margin

58.1%

Adjusted Net Income

8,757.7

Adjusted Net Income Margin

37%

Adjusted EPS

4.8

Adjusted Free Cash Flow (FCF)

14,807

Adjusted Free Cash Flow Margin

62.5%

Adjusted Capital Expenditures

-632

* indicates standardized values