result_448
Session: thread_3764
Updated: 2026-06-19 03:20:32
Rows: 15
Columns: Year, Net Income ($B), D&A ($B), CapEx ($B), FCF ($B), Equity + Net Debt ($B), Metric %
| Year |
Net Income ($B) |
D&A ($B) |
CapEx ($B) |
FCF ($B) |
Equity + Net Debt ($B) |
Metric % |
| 2011 |
9.737 |
1.851 |
3.438 |
8.15 |
16.505 |
49.378976067858225 |
| 2012 |
10.737 |
2.962 |
3.273 |
10.426 |
26.615 |
39.17339845951531 |
| 2013 |
12.733 |
3.939 |
7.358 |
9.314 |
30.828 |
30.212793564292202 |
| 2014 |
14.136 |
4.979 |
10.959 |
8.156 |
43.333 |
18.82168324371726 |
| 2015 |
16.348 |
5.063 |
9.915 |
11.496 |
49.26 |
23.337393422655296 |
| 2016 |
19.478 |
6.144 |
10.212 |
15.41 |
56.638 |
27.207881634238497 |
| 2017 |
12.662 |
6.915 |
13.184 |
6.393 |
54.574 |
11.714369479972147 |
| 2018 |
30.736 |
9.035 |
25.139 |
14.632 |
72.438 |
20.199342886330378 |
| 2019 |
34.343 |
11.781 |
23.548 |
22.576 |
85.725 |
26.335374744823564 |
| 2020 |
40.269 |
13.697 |
22.281 |
31.685 |
99.782 |
31.754224208775128 |
| 2021 |
76.033 |
12.441 |
24.64 |
63.834 |
126.803 |
50.34108025835351 |
| 2022 |
59.972 |
13.475 |
31.485 |
41.962 |
155.239 |
27.030578656136665 |
| 2023 |
73.795 |
11.946 |
32.251 |
53.49 |
184.333 |
29.01813565666484 |
| 2024 |
100.118 |
15.311 |
52.535 |
62.894 |
240.31 |
26.17202779742832 |
| 2025 |
132.17 |
21.136 |
91.447 |
61.859 |
334.969 |
18.467082028486217 |