result_445

Session: thread_3764 Updated: 2026-06-19 03:10:14
Rows: 15 Columns: Year, OCF ($B), SBC ($B), Tax ($B), Tax Rate, D&A ($B), CapEx ($B), OCF ex-SBC ($B), OCF ex-SBC after tax ($B), Net CapEx ($B), Equity + Net Debt ($B), Numerator ($B), Your Metric %
Year OCF ($B) SBC ($B) Tax ($B) Tax Rate D&A ($B) CapEx ($B) OCF ex-SBC ($B) OCF ex-SBC after tax ($B) Net CapEx ($B) Equity + Net Debt ($B) Numerator ($B) Your Metric %
2011 14.565 1.974 2.589 0.2100438098328736 1.851 3.438 12.591 9.946338390394288 1.587 16.505 8.359338390394289 50.647309242013264
2012 16.619 2.692 2.916 0.20153431474186193 2.962 3.273 13.927 11.12023159859009 0.311 26.615 10.80923159859009 40.61330677659248
2013 18.659 3.343 2.739 0.17227498584816656 3.939 7.358 15.316 12.677436316749482 3.419 30.828 9.258436316749481 30.032555847766577
2014 22.376 4.279 3.639 0.21084651486181122 4.979 10.959 18.097 14.281310620545801 5.98 43.333 8.3013106205458 19.157018024475114
2015 26.024 5.203 3.303 0.16808304920869166 5.063 9.915 20.821 17.32134283242583 4.852 49.26 12.46934283242583 25.313322842926983
2016 36.036 6.703 4.672 0.19345755693581781 6.144 10.212 29.333 23.658309482401656 4.068 56.638 19.590309482401658 34.58863215933059
2017 37.091 7.679 14.531 0.5343654616997021 6.915 13.184 29.412 13.69524304048836 6.269 54.574 7.4262430404883615 13.607657566768719
2018 47.971 9.353 4.177 0.1196402486179933 9.035 25.139 38.618 33.99773287887034 16.104 72.438 17.893732878870335 24.702135452207866
2019 54.52 10.794 5.282 0.13329968454258675 11.781 23.548 43.726 37.89733799369085 11.767 85.725 26.130337993690848 30.481584127956662
2020 65.124 12.991 7.813 0.16249324071378063 13.697 22.281 52.133 43.66173988186847 8.584 99.782 35.07773988186847 35.154376422469454
2021 91.652 15.376 14.701 0.1620230564066392 12.441 24.64 76.276 63.91752934952719 12.199 126.803 51.71852934952719 40.78651873341103
2022 91.495 19.362 11.356 0.1592081650964558 13.475 31.485 72.133 60.64883742709735 18.01 155.239 42.63883742709735 27.466575684652277
2023 101.746 22.46 11.922 0.13908559562280529 11.946 32.251 79.286 68.25845946545026 20.305 184.333 47.95345946545026 26.014582014859116
2024 125.299 22.785 19.697 0.16439510912657013 15.311 52.535 102.514 85.66119978299879 37.224 240.31 48.437199782998796 20.156131572967748
2025 164.713 24.953 26.656 0.16783146336242177 21.136 91.447 139.76 116.30387468046793 70.311 334.969 45.99287468046793 13.730486904898044