MSFT 105.32 -0.06 (-0.06%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)

Free Cash Flow Apple Inc.

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual	2017 Projected	2018 Projected	2019 Projected	2020 Projected	2021 Projected
Revenue	170,910	182,795	233,715	215,639	229,234	248,490	269,363	291,989	316,516	343,104
Revenue (%)
OperatingCashFlow	53,666	59,713	81,266	65,824	63,598	78,026	84,580	91,685	99,386	107,735
OperatingCashFlow (%)
CapitalExpenditure	-9,076	-9,813	-11,488	-13,548	-12,795	-13,667	-14,815	-16,059	-17,408	-18,871
CapitalExpenditure (%)
FreeCashFlow	44,590	49,900	69,778	52,276	50,803	64,359	69,765	75,625	81,978	88,864

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual
Revenue	170,910	182,795	233,715	215,639	229,234
Revenue (%)
OperatingCashFlow	53,666	59,713	81,266	65,824	63,598
OperatingCashFlow (%)
CapitalExpenditure	-9,076	-9,813	-11,488	-13,548	-12,795
CapitalExpenditure (%)
FreeCashFlow	44,590	49,900	69,778	52,276	50,803

Year A / P	2017 Projected	2018 Projected	2019 Projected	2020 Projected	2021 Projected
Revenue	248,490	269,363	291,989	316,516	343,104
Revenue (%)
OperatingCashFlow	78,026	84,580	91,685	99,386	107,735
OperatingCashFlow (%)
CapitalExpenditure	-13,667	-14,815	-16,059	-17,408	-18,871
CapitalExpenditure (%)
FreeCashFlow	64,359	69,765	75,625	81,978	88,864

FCF Unlevered from cash flow statement

Financial Modeling Prep is a new concept that informs you about stock markets information (news, currencies and stock prices). We always strive to give you the best and most updated information. We also gives you free financial modeling methodology through our academy. Most investment banking firms follow our guidelines to get discounted cash flow statement of companies to see if they are undervalued, overvalued or simply at par value. You can find all financial models and valuation techniques that is used in corporate finance to get companies intrinsic valuation. Most private equity firm use financial modeling for decision making when it comes to hold, buy or sell a particular stock.