Free Cash Flow
(AAPL)
Year A/P | 2013 Actual | 2014 Actual | 2015 Actual | 2016 Actual | 2017 Actual | 2018 Actual | 2019 Projected | 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 | 291,749.64 | 320,486.98 | 352,054.95 | 386,732.36 | 424,825.50 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | |||||||||||
| Operating Cash Flow | 53,665.74 | 59,716.92 | 81,262.03 | 66,225.20 | 64,231.03 | 77,445.79 | 90,792.49 | 99,735.55 | 109,559.50 | 120,351.11 | 132,205.70 |
| Operating Cash Flow (%) | |||||||||||
| Capital Expenditure | -9,075.32 | -9,815.73 | -11,498.68 | -12,744.74 | -12,447.34 | -13,306.01 | -15,521.08 | -17,049.91 | -18,729.32 | -20,574.16 | -22,600.72 |
| Capital Expenditure (%) | |||||||||||
| Free Cash Flow | 44,590.42 | 49,901.19 | 69,763.35 | 53,480.46 | 51,783.69 | 64,139.77 | 75,271.41 | 82,685.64 | 90,830.18 | 99,776.95 | 109,604.98 |
FCF Unlevered from cash flow statement