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

Adjusted Revenue

52,553.6

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

2,540.5

Adjusted EBIT Margin

4.8%

Adjusted EBITDA

13,043.7

Adjusted EBITDA Margin

24.8%

Adjusted Net Income

1,545

Adjusted Net Income Margin

2.9%

Adjusted EPS

0.3

Adjusted Free Cash Flow (FCF)

-9,206.1

Adjusted Free Cash Flow Margin

-17.5%

Adjusted Capital Expenditures

-16,610.3

* indicates standardized values