Year | Revenue | EBITDA | Net Debt Aj | ND/EBITDA REITs | OCFS | OCF Aj | Capex REITs | FCF | Free REITs | Dividend | Payout REITs | DPS | DY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
12/2016 | $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 |
12/2017 | $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 | $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 |
12/2023 | 2,768 | 1,661 | 7,584 | 4.6 | 01.3 | 1,533 | -848 | -834 | 012 | -923 | 60% | 6.5 | 3.5% |
12/2024 | 2,914 | 1,741 | 7,969 | 4.6 | 01.3 | 1,583 | -902 | -875 | 012 | -962 | 61% | 6.8 | 3.1% |
12/2025 | 3,041 | 1,821 | 9,141 | 5 | 01.3 | 1,645 | -1,357 | -193 | 012 | -992 | 60% | 7 | 3.9% |