Year | Revenue | EBITDA | Net Inc | Net Mrg | EPS | Equity | ROE | Net Debt Aj | ND/EBITDA Aj | OCF Aj | Capex | FCF | Free Aj | Buyback | Dividend | Payout | DY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | $1,345 | $1,345 | $1,345 | $1,345 |
12/2021 | 0 | -1 | -1 | L | L | 1 | L | -1 | - | -1 | -0 | 1 | -1 | 0 | 0 | - | - |
12/2022 | 0 | -5 | -1 | L | L | 4 | L | -3 | - | -5 | -0 | 9 | -5 | 0 | 0 | - | - |
12/2023 | 0 | -7 | -1 | L | L | 3 | L | -1 | - | -7 | -1 | 4 | -8 | 0 | 0 | - | - |
12/2024 | 0 | -8 | -1 | L | L | 10 | L | -8 | - | -8 | -0 | 12 | -8 | 0 | 0 | - | - |
12/2025 | 0 | -6 | -1 | L | L | 7 | L | -5 | - | -6 | -0 | 3 | -6 | 0 | 0 | - | - |