Year | Revenue | EBITDA | Net Debt Aj | ND/EBITDA REITs | OCFS | OCF Aj | Capex REITs | FCF | Free REITs | Dividend | Payout REITs | DPS | DY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
12/2017 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 |
12/2018 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 |
12/2019 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 |
12/2020 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 |
12/2021 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 | $1,345 |
12/2022 | 190 | 79 | 842 | 11 | 0.23 | 176 | -107 | -98 | 01 | -3 | 1.7% | 0.02 | 0.29% |
12/2023 | 120 | 46 | 1,025 | 22 | 0.234 | 41 | -267 | 119 | -123 | 0 | - | 0 | 0% |
12/2024 | 138 | 46 | 689 | 15 | 0.234 | 40 | 26 | -44 | 01 | 0 | - | 0 | 0% |
12/2025 | 138 | -84 | 62 | L | 0.2345 | 2 | 874 | -649 | 012 | -416 | 19,000% | 3 | 51% |
01/2026 | 6 | -1 | 0 | - | A | -40 | -8 | -46 | -12 | -1 | L | 0.007 | 0.12% |