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

Adjusted Revenue

16,121.6

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

4,079.3

Adjusted EBIT Margin

25.3%

Adjusted EBITDA

7,316.3

Adjusted EBITDA Margin

45.4%

Adjusted Net Income

2,753.1

Adjusted Net Income Margin

17.1%

Adjusted EPS

42.5

Adjusted Free Cash Flow (FCF)

2,304.8

Adjusted Free Cash Flow Margin

14.3%

Adjusted Capital Expenditures

-3,736.6

* indicates standardized values