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

Adjusted Revenue

199,452.5

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

82,327.3

Adjusted EBIT Margin

41.3%

Adjusted EBITDA

121,734.1

Adjusted EBITDA Margin

61%

Adjusted Net Income

59,502.3

Adjusted Net Income Margin

29.8%

Adjusted EPS

25

Adjusted Free Cash Flow (FCF)

42,463.4

Adjusted Free Cash Flow Margin

21.3%

Adjusted Capital Expenditures

-70,418.1

* indicates standardized values