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

Adjusted Revenue

25,281.3

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

4,663.7

Adjusted EBIT Margin

18.4%

Adjusted EBITDA

7,534.5

Adjusted EBITDA Margin

29.8%

Adjusted Net Income

3,037.6

Adjusted Net Income Margin

12%

Adjusted EPS

7.5

Adjusted Free Cash Flow (FCF)

2,902

Adjusted Free Cash Flow Margin

11.5%

Adjusted Capital Expenditures

-3,232.2

* indicates standardized values