Intel Corporation (INTC) Discounted Free Cash Flow - Exit Multiple

Intel Corporation

INTC (NASDAQ)

(%)

Valuation
Intel Corporation Discounted Free Cash Flow - Exit Multiple

"""
    Model: Discounted Free Cash Flow - Exit Multiple

# Render model description
model.render_description(r"""
## Discounted Free Cash Flow - Exit EBITDA Multiple

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

Read more: [GitHub Documentation](https://github.com/DiscountingCashFlows/Documentation/blob/main/models-documentation/discounted-free-cash-flow.md#discounted-free-cash-flow-model-source-code)
""")

# Initialize assumptions
assumptions.init({
    "data": {
        "%discount_rate": None,
        "beta": data.get("profile:beta", default=1),
        "%risk_free_rate": data.get("treasury:year10"),
        "%market_premium": data.get("risk:totalEquityRiskPremium"),
        "%revenue_growth_rate": None,
        "exit_ebitda_multiple": None,
        "%ebitda_margin": None,
        "%capital_expenditure_to_ebitda": None,
        "%operating_cash_flow_to_ebitda": None,
        "historical_years": 10,
        "projection_years": 5,
    },
    "hierarchies": [{
        "parent": "%discount_rate",
        "children": ["beta", "%risk_free_rate", "%market_premium"]
    }]
})

# WACC Calculation
risk_free_rate = assumptions.get("%risk_free_rate")
beta = assumptions.get("beta")
market_premium = assumptions.get("%market_premium")
cost_of_equity = risk_free_rate + beta * market_premium
cost_of_debt = data.get("income:interestExpense") / data.get("balance:totalDebt")

tax_rate = data.get("income:incomeTaxExpense") / data.get("income:incomeBeforeTax")

if tax_rate < 0:
    tax_rate = 0

market_cap = data.get("profile:price") * data.get("income:weightedAverageShsOut")
debt_weight = data.get("balance:totalDebt") / (market_cap + data.get("balance:totalDebt"))
equity_weight = 1 - debt_weight
wacc = debt_weight * cost_of_debt * (1 - tax_rate) + equity_weight * cost_of_equity

# Set the discount rate to the WACC
assumptions.set("%discount_rate", wacc)

# Compute ratios
data.compute({
    "%operatingCashFlowToEbitda": "flow:operatingCashFlow / income:ebitda",
    "%capitalExpenditureToEbitda": "flow:capitalExpenditure / income:ebitda",
    "%netIncomeToEbitda": "income:netIncome / income:ebitda",
    "%freeCashFlowToEbitda": "flow:freeCashFlow / income:ebitda",
    "%grossMargin": "income:grossProfit / income:revenue",
    "%ebitdaMargin": "income:ebitda / income:revenue",
    "discountedFreeCashFlow": "flow:freeCashFlow",
    "%revenueGrowthRate": "function:growth:income:revenue",
})

data.set_default_range(f"{-assumptions.get('historical_years')}->0")

# Calculate margins
assumptions.set("%ebitda_margin", data.average("%ebitdaMargin"))
assumptions.set_bounds(
    "%ebitda_margin", low=0, high="100%"
)

assumptions.set("%operating_cash_flow_to_ebitda", data.average("%operatingCashFlowToEbitda"))
# Limit OCF range
assumptions.set_bounds(
    "%operating_cash_flow_to_ebitda", low=0, high="100%"
)

assumptions.set("%capital_expenditure_to_ebitda", -data.average("%capitalExpenditureToEbitda"))
# Limit CapEx range
assumptions.set_bounds(
    "%capital_expenditure_to_ebitda", low=0, high="90%"
)

assumptions.set("%revenue_growth_rate", data.average("%revenueGrowthRate"))
# Limit revenue growth
assumptions.set_bounds(
    "%revenue_growth_rate", low=0, high="25%"
)

# Calculate the Enterprise Value and set the exit EBITDA multiple
ev = data.get("profile:mktCap") + data.get("balance:totalDebt") - data.get("balance:cashAndShortTermInvestments")
exit_ebitda_multiple = ev / data.get("income:ebitda")
assumptions.set("exit_ebitda_multiple", exit_ebitda_multiple)

data.compute({
    "linearRegressionRevenue": f"""
        function:linear_regression:income:revenue 
        start:{-assumptions.get('historical_years')}
    """,
}, forecast=assumptions.get("projection_years"))

# Compute forecasted values and ratios
data.compute({
    "income:revenue": f"""
        function:compound:{data.get('linearRegressionRevenue:1')} 
        rate:{assumptions.get('%revenue_growth_rate')} 
        offset:-1
    """,
    "income:ebitda": f"income:revenue * {assumptions.get('%ebitda_margin')}",
    "%revenueGrowthRate": "function:growth:income:revenue",
    "flow:operatingCashFlow": f"income:ebitda * {assumptions.get('%operating_cash_flow_to_ebitda')}",
    "computedCapitalExpenditure": f"income:ebitda * {assumptions.get('%capital_expenditure_to_ebitda')}",
    "flow:freeCashFlow": "flow:operatingCashFlow - computedCapitalExpenditure",
    "flow:capitalExpenditure": "flow:freeCashFlow - flow:operatingCashFlow",
    "discountedFreeCashFlow": f"""
        function:discount:flow:freeCashFlow 
        rate:{assumptions.get('%discount_rate')} 
        continuous:true
    """,
    # Informational computations
    "%operatingCashFlowToEbitda": "flow:operatingCashFlow / income:ebitda",
    "%capitalExpenditureToEbitda": "flow:capitalExpenditure / income:ebitda",
    "%freeCashFlowToEbitda": "flow:freeCashFlow / income:ebitda",
    "%ebitdaMargin": "income:ebitda / income:revenue",
    "#compoundedDiscountRate": f"""
        function:compound:1
        rate:{assumptions.get('%discount_rate')} 
        continuous:true
    """,
    "%compoundedDiscountRate": "#compoundedDiscountRate - 1",
}, forecast=assumptions.get("projection_years"))

# Calculate the terminal value
terminal_value = assumptions.get("exit_ebitda_multiple") * data.get(f"income:ebitda:{assumptions.get('projection_years')}")

# Discount the terminal value into the present
discounted_terminal_value = terminal_value / ((1 + assumptions.get("%discount_rate")) ** assumptions.get("projection_years"))

# Projected enterprise value calculation
projected_enterprise_value = discounted_terminal_value + data.sum(f"discountedFreeCashFlow:1->{assumptions.get('projection_years')}")

# Equity value calculation
equity_value = projected_enterprise_value + data.get("balance:cashAndShortTermInvestments") - data.get("balance:totalDebt")
value_per_share = equity_value / data.get("income:weightedAverageShsOut")

# Set the final value
model.set_final_value({
    "value": value_per_share,
    "units": "$"
})

# Render results
model.render_results([
    [exit_ebitda_multiple, "Exit EBITDA Multiple (EV/EBITDA)", "#"],
    [data.get(f"income:ebitda:{assumptions.get('projection_years')}"), "Terminal EBITDA", "$"],
    [terminal_value, "Terminal Enterprise Value", "$"],
    [discounted_terminal_value, "Discounted Terminal Enterprise Value", "$"],
    [projected_enterprise_value - discounted_terminal_value, "Sum of Discounted Free Cash Flow", "$"],
    [projected_enterprise_value, "Present Enterprise Value", "$"],
    [data.get("balance:cashAndShortTermInvestments"), "Cash and Equivalents", "$"],
    [data.get("balance:totalDebt"), "Total Debt", "$"],
    [equity_value, "Present Equity Value", "$"],
    [data.get("income:weightedAverageShsOut"), "Shares Outstanding", "#"],
    [value_per_share, "Estimated Value per Share", "$"],
    [data.get("treasury:year10"), "Yield of the U.S. 10 Year Treasury Note", "%"],
    [cost_of_equity, "Cost of Equity", "%"],
    [equity_weight, "Equity Weight", "%"],
    [cost_of_debt, "Cost of Debt", "%"],
    [debt_weight, "Debt Weight", "%"],
    [tax_rate, "EBIT Tax Rate", "%"],
])

# Render Chart
model.render_chart({
    "data": {
        "income:revenue": "Revenue",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "income:ebitda": "EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "flow:capitalExpenditure": "Capital Expenditure",
        "linearRegressionRevenue": "Linear Regression Revenue",
        "discountedFreeCashFlow": "Discounted Free Cash Flow",
    },
    "start": -assumptions.get("historical_years"),
    "end": "*",
    "properties": {
        "title": "Historical and Forecasted Data",
        "set_editable": [
            "income:revenue",
            "flow:operatingCashFlow",
            "flow:freeCashFlow",
            "income:ebitda",
        ],
        "hidden_keys": [
            "flow:capitalExpenditure",
            "linearRegressionRevenue",
            "discountedFreeCashFlow"
        ],
    }
})

# Render Table for Estimated Future Data
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:ebitda": "EBITDA",
        "%ebitdaMargin": "EBITDA Margin",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "%operatingCashFlowToEbitda": "Operating Cash Flow to EBITDA",
        "flow:capitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureToEbitda": "Capital Expenditure to EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "%freeCashFlowToEbitda": "Free Cash Flow to EBITDA",
        "%compoundedDiscountRate": "Compounded Discount Rate",
        "discountedFreeCashFlow": "Discounted Free Cash Flow",
    },
    "start": -1,
    "end": "*",
    "properties": {
        "title": "Estimated Future Data",
        "order": "ascending",
        "number_format": "M",
    }
})

# Render Historical Table
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "%grossMargin": "Gross Margin",
        "income:ebitda": "EBITDA",
        "%ebitdaMargin": "EBITDA Margin",
        "income:netIncome": "Net Income",
        "%netIncomeToEbitda": "Net Income to EBITDA",
        "flow:operatingCashFlow": "Cash from Operating Activities",
        "%operatingCashFlowToEbitda": "Cash from Operating Activities to EBITDA",
        "flow:capitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureToEbitda": "Capital Expenditure to EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "%freeCashFlowToEbitda": "Free Cash Flow to EBITDA",
    },
    "start": -assumptions.get("historical_years"),
    "end": 0,
    "properties": {
        "title": "Historical Data",
        "display_averages": True,
        "order": "descending",
        "number_format": "M",
    }
})

assumptions.set_description({
    "%discount_rate": r"""
        ## Discount Rate
        
        `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`)
        
        Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt.
        
        [Read More](https://www.investopedia.com/terms/w/wacc.asp)
        
        ---
        
        ### Cost of Equity
        
        `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium`
        
        The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.
        
        [Read More](https://www.investopedia.com/terms/c/costofequity.asp#mntl-sc-block_1-0-20)
        
        ---
        
        ### Cost of Debt
        
        `Cost of Debt` = `Interest Expense` / `Total Debt`
        
        The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans.
        
        [Read More](https://www.investopedia.com/terms/c/costofdebt.asp)
        
        ---
        
        ### Equity & Debt Weights
        
        `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight`
        
        The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt).
        
        ---
        
        ### Tax Rate
        
        `Tax Rate` = `Income Tax Expense` / `Income Before Tax`
        
        The overall tax rate paid by the company on its earned income.
    """,

"beta": r"""
        ## Beta
        
        Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.
    """,

"%risk_free_rate": r"""
        ## Risk-Free Rate
        
        The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.
    """,

"%market_premium": r"""
        ## Market Premium
        
        The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.
    """,

"%revenue_growth_rate": r"""
        ## Revenue Growth Rate
        
        The annual growth rate applied to projected revenue, starting from the second projection year onward.
    """,

"exit_ebitda_multiple": r"""
        ## Exit EBITDA Multiple
        
        The exit EV/EBITDA multiple used to calculate the terminal value.
    """,

"%ebitda_margin": r"""
        ## EBITDA Margin
        
        EBITDA expressed as a percentage of Revenue.
    """,

"%capital_expenditure_to_ebitda": r"""
        ## Capital Expenditure to EBITDA
        
        Capital expenditure expressed as a percentage of EBITDA.
    """,

"%operating_cash_flow_to_ebitda": r"""
        ## Operating Cash Flow to EBITDA
        
        Operating cash flow expressed as a percentage of EBITDA.
    """,

"historical_years": r"""
        ## Historical Years
        
        The number of years of historical data used to calculate averages and trends for analysis.
    """,

"projection_years": r"""
        ## Projection Years
        
        The number of years into the future for which the analysis projects financial performance and metrics.
    """,
})

print(f"End of model.")

Model Info

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Free Cash Flow - Exit EBITDA Multiple

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

Interactive Assumptions

Discount Rate Discount Rate `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`) Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt. Read More Cost of Equity `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium` The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula. Read More Cost of Debt `Cost of Debt` = `Interest Expense` / `Total Debt` The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans. Read More Equity & Debt Weights `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight` The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt). Tax Rate `Tax Rate` = `Income Tax Expense` / `Income Before Tax` The overall tax rate paid by the company on its earned income.	%
↳ Beta Beta Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.	#
↳ Risk Free Rate Risk-Free Rate The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.	%
↳ Market Premium Market Premium The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.	%
Revenue Growth Rate Revenue Growth Rate The annual growth rate applied to projected revenue, starting from the second projection year onward.	%
Exit Ebitda Multiple Exit EBITDA Multiple The exit EV/EBITDA multiple used to calculate the terminal value.	#
Ebitda Margin EBITDA Margin EBITDA expressed as a percentage of Revenue.	%
Capital Expenditure To Ebitda Capital Expenditure to EBITDA Capital expenditure expressed as a percentage of EBITDA.	%
Operating Cash Flow To Ebitda Operating Cash Flow to EBITDA Operating cash flow expressed as a percentage of EBITDA.	%
Historical Years Historical Years The number of years of historical data used to calculate averages and trends for analysis.	#
Projection Years Projection Years The number of years into the future for which the analysis projects financial performance and metrics.	#

Results
Exit EBITDA Multiple (EV/EBITDA)	82.87
Terminal EBITDA	18.82 Bil. USD
Terminal Enterprise Value	1,559 Bil. USD
Discounted Terminal Enterprise Value	1,126 Bil. USD
Sum of Discounted Free Cash Flow
Present Enterprise Value	1,126 Bil. USD
Cash and Equivalents	21.05 Bil. USD
Total Debt	50.15 Bil. USD
Present Equity Value	1,097 Bil. USD
Shares Outstanding	4.34 Bil.
Estimated Value per Share	252.5 USD
Yield of the U.S. 10 Year Treasury Note	4.35%
Cost of Equity	9.17%
Equity Weight	66.07%
Cost of Debt	1.99%
Debt Weight	33.93%
EBIT Tax Rate

Historical and Forecasted Data

Monetary values are in USD

{"sectionId": "section-chart-1", "sectionType": "chart", "title": "Historical and Forecasted Data", "dates": [2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026, 2027, 2028, 2029], "series": [{"label": "Revenue", "mappingKey": "income:revenue", "data": [55355000000, 59387000000, 62761000000, 70848000000, 71965000000, 77867000000, 79024000000, 63054000000, 54228000000, 53101000000, {"y": 63942200000, "oy": 63942200000, "e": true, "c": 2025, "g": 20.42, "og": 20.42}, {"y": 63942200000, "oy": 63942200000, "e": true, "c": 2026, "g": 0.0, "og": 0.0}, {"y": 63942200000, "oy": 63942200000, "e": true, "c": 2027, "g": 0.0, "og": 0.0}, {"y": 63942200000, "oy": 63942200000, "e": true, "c": 2028, "g": 0.0, "og": 0.0}, {"y": 63942200000, "oy": 63942200000, "e": true, "c": 2029, "g": 0.0, "og": 0.0}], "dataType": ".", "displayAs": "line", "hidden": false}, {"label": "Operating Cash Flow", "mappingKey": "flow:operatingCashFlow", "data": [19017000000, 21808000000, 22110000000, 29432000000, 33145000000, 35384000000, 29456000000, 15433000000, 11471000000, 8288000000, {"y": 0.0, "oy": 0.0, "e": true, "c": 2025, "g": -100.0, "og": -100.0}, {"y": 0.0, "oy": 0.0, "e": true, "c": 2026, "g": null, "og": null}, {"y": 0.0, "oy": 0.0, "e": true, "c": 2027, "g": null, "og": null}, {"y": 0.0, "oy": 0.0, "e": true, "c": 2028, "g": null, "og": null}, {"y": 0.0, "oy": 0.0, "e": true, "c": 2029, "g": null, "og": null}], "dataType": ".", "displayAs": "line", "hidden": false}, {"label": "EBITDA", "mappingKey": "income:ebitda", "data": [14267000000, 20664000000, 26065000000, 32401000000, 32861000000, 35917000000, 31248000000, 15369000000, 9695000000, -299000000, {"y": 18818189460, "oy": 18818189460, "e": true, "c": 2025, "g": -6393, "og": -6393}, {"y": 18818189460, "oy": 18818189460, "e": true, "c": 2026, "g": 0.0, "og": 0.0}, {"y": 18818189460, "oy": 18818189460, "e": true, "c": 2027, "g": 0.0, "og": 0.0}, {"y": 18818189460, "oy": 18818189460, "e": true, "c": 2028, "g": 0.0, "og": 0.0}, {"y": 18818189460, "oy": 18818189460, "e": true, "c": 2029, "g": 0.0, "og": 0.0}], "dataType": ".", "displayAs": "line", "hidden": false}, {"label": "Free Cash Flow", "mappingKey": "flow:freeCashFlow", "data": [11571000000, 12183000000, 10332000000, 14251000000, 16932000000, 20931000000, 9127000000, -9617000000, -14279000000, -15656000000, {"y": 0.0, "oy": 0.0, "e": true, "c": 2025, "g": -100.0, "og": -100.0}, {"y": 0.0, "oy": 0.0, "e": true, "c": 2026, "g": null, "og": null}, {"y": 0.0, "oy": 0.0, "e": true, "c": 2027, "g": null, "og": null}, {"y": 0.0, "oy": 0.0, "e": true, "c": 2028, "g": null, "og": null}, {"y": 0.0, "oy": 0.0, "e": true, "c": 2029, "g": null, "og": null}], "dataType": ".", "displayAs": "line", "hidden": false}, {"label": "Capital Expenditure", "mappingKey": "flow:capitalExpenditure", "data": [-7446000000, -9625000000, -11778000000, -15181000000, -16213000000, -14453000000, -20329000000, -25050000000, -25750000000, -23944000000, 0.0, 0.0, 0.0, 0.0, 0.0], "dataType": ".", "displayAs": "line", "hidden": true}, {"label": "Linear Regression Revenue", "mappingKey": "linearRegressionRevenue", "data": [65427290909, 65278781818, 65130272727, 64981763636, 64833254545, 64684745454, 64536236363, 64387727272, 64239218181, 64090709090, 63942200000, 63793690909, 63645181818, 63496672727, 63348163636], "dataType": ".", "displayAs": "line", "hidden": true}, {"label": "Discounted Free Cash Flow", "mappingKey": "discountedFreeCashFlow", "data": [11571000000, 12183000000, 10332000000, 14251000000, 16932000000, 20931000000, 9127000000, -9617000000, -14279000000, -15656000000, 0.0, 0.0, 0.0, 0.0, 0.0], "dataType": ".", "displayAs": "line", "hidden": true}], "editableDates": {"2025": 41, "2026": 42, "2027": 43, "2028": 44, "2029": 45}, "properties": {"display_table": true}, "width": "full"}

Edit Chart Values	2025	2026	2027	2028	2029

↳ Growth Rate

Estimated Future Data

amounts of USD except for #	2024	LTM	2025	2026	2027	2028	2029
Revenue	53,101	53,044	63,942	63,942	63,942	63,942	63,942
Revenue Growth Rate	-2.08%	-0.107%	20.42%	0%	0%	0%	0%
EBITDA	-299	1,535	18,818	18,818	18,818	18,818	18,818
EBITDA Margin	-0.563%	2.89%	29.43%	29.43%	29.43%	29.43%	29.43%
Operating Cash Flow	8,288	10,324	0	0	0	0	0
Operating Cash Flow to EBITDA	-2,772%	672.6%	0%	0%	0%	0%	0%
Capital Expenditure	-23,944	-23,157	0	0	0	0	0
Capital Expenditure to EBITDA	8,008%	-1,509%	0%	0%	0%	0%	0%
Free Cash Flow	-15,656	-12,833	0	0	0	0	0
Free Cash Flow to EBITDA	5,236%	-836%	0%	0%	0%	0%	0%
Compounded Discount Rate			3.16%	10.1%	17.52%	25.45%	33.9%
Discounted Free Cash Flow	-15,656	-12,833	0	0	0	0	0

Historical Data

amounts of USD except for #	Average	LTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Revenue	63,694	53,044	53,101	54,228	63,054	79,024	77,867	71,965	70,848	62,761	59,387	55,355
Revenue Growth Rate	-0.018%	-0.107%	-2.08%	-14%	-20.21%	1.49%	8.2%	1.58%	12.89%	5.68%	7.28%	-0.922%
Cost of Revenue	30,424	36,244	35,756	32,517	36,188	35,209	34,255	29,825	27,111	23,692	23,196	20,676
Gross Profit	33,270	16,800	17,345	21,711	26,866	43,815	43,612	42,140	43,737	39,069	36,191	34,679
Gross Margin	51.32%	31.67%	32.66%	40.04%	42.61%	55.45%	56.01%	58.56%	61.73%	62.25%	60.94%	62.65%
EBITDA	19,975	1,535	-299	9,695	15,369	31,248	35,917	32,861	32,401	26,065	20,664	14,267
EBITDA Margin	29.43%	2.89%	-0.563%	17.88%	24.37%	39.54%	46.13%	45.66%	45.73%	41.53%	34.8%	25.77%
Net Income	7,814	-19,196	-18,756	1,689	8,014	19,868	20,899	21,048	21,053	9,601	10,316	11,420
Net Income to EBITDA	500.8%	-1,251%	6,273%	17.42%	52.14%	63.58%	58.19%	64.05%	64.98%	36.83%	49.92%	80.04%
Cash from Operating Activities	21,443	10,324	8,288	11,471	15,433	29,456	35,384	33,145	29,432	22,110	21,808	19,017
Cash from Operating Activities to EBITDA	-106.6%	672.6%	-2,772%	118.3%	100.4%	94.27%	98.52%	100.9%	90.84%	84.83%	105.5%	133.3%
Capital Expenditure	-17,539	-23,157	-23,944	-25,750	-25,050	-20,329	-14,453	-16,213	-15,181	-11,778	-9,625	-7,446
Capital Expenditure to EBITDA	520.4%	-1,509%	8,008%	-265.6%	-163%	-65.06%	-40.24%	-49.34%	-46.85%	-45.19%	-46.58%	-52.19%
Free Cash Flow	3,904	-12,833	-15,656	-14,279	-9,617	9,127	20,931	16,932	14,251	10,332	12,183	11,571
Free Cash Flow to EBITDA	413.9%	-836%	5,236%	-147.3%	-62.57%	29.21%	58.28%	51.53%	43.98%	39.64%	58.96%	81.1%