Year | Revenue | EBITDA | Net Inc | Net Mrg | Equity | ROE | Net Debt | ND/EBITDA | OCF SBC | Capex | FCF | Free SBC | EPS |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 58 | -41 | -47 | L | 19 | L | -6 | - | -46 | -1 | 46 | -46 | L |