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

Adjusted Revenue

92,771.2

Adjusted Gross Profit

—

Adjusted Gross Margin

—

Adjusted EBIT

4,488

Adjusted EBIT Margin

4.8%

Adjusted EBITDA

13,475.8

Adjusted EBITDA Margin

14.5%

Adjusted Net Income

5,793.6

Adjusted Net Income Margin

6.2%

Adjusted EPS

1.7

Adjusted Free Cash Flow (FCF)

3,863.2

Adjusted Free Cash Flow Margin

4.2%

Adjusted Capital Expenditures

-9,835.9

* indicates standardized values