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

Adjusted Revenue

400,120.1

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

130,183.3

Adjusted EBIT Margin

32.5%

Adjusted EBITDA

176,831.1

Adjusted EBITDA Margin

44.2%

Adjusted Net Income

129,278.8

Adjusted Net Income Margin

32.3%

Adjusted EPS

10.6

Adjusted Free Cash Flow (FCF)

65,028.2

Adjusted Free Cash Flow Margin

16.3%

Adjusted Capital Expenditures

-90,586.4

* indicates standardized values