Free Cash Flow
(AAPL)
Year A/P | 2013 Actual | 2014 Actual | 2015 Actual | 2016 Actual | 2017 Actual | 2018 Actual | 2019 Actual | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected |
| Revenue | 170,910.00 | 182,788.25 | 233,713.05 | 215,647.03 | 229,232.79 | 265,589.12 | 260,171.10 | 280,646.56 | 302,733.45 | 326,558.57 | 352,258.73 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | |||||||||||
| Operating Cash Flow | 53,665.74 | 59,716.92 | 81,262.03 | 66,225.20 | 64,231.03 | 77,445.79 | 69,387.63 | 85,569.14 | 92,303.43 | 99,567.71 | 107,403.69 |
| Operating Cash Flow (%) | |||||||||||
| Capital Expenditure | -9,075.32 | -9,815.73 | -11,498.68 | -12,744.74 | -12,447.34 | -13,306.01 | -10,484.90 | -14,425.23 | -15,560.50 | -16,785.11 | -18,106.10 |
| Capital Expenditure (%) | |||||||||||
| Free Cash Flow | 44,590.42 | 49,901.19 | 69,763.35 | 53,480.46 | 51,783.69 | 64,139.77 | 58,902.74 | 71,143.90 | 76,742.93 | 82,782.60 | 89,297.59 |
FCF Unlevered from cash flow statement