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

Adjusted Revenue

13,757

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

810.6

Adjusted EBIT Margin

5.9%

Adjusted EBITDA

2,768.8

Adjusted EBITDA Margin

20.1%

Adjusted Net Income

2,273

Adjusted Net Income Margin

16.5%

Adjusted EPS

5

Adjusted Free Cash Flow (FCF)

2,601.4

Adjusted Free Cash Flow Margin

18.9%

Adjusted Capital Expenditures

-431.1

* indicates standardized values