MSFT 117.02 -0.72 (-0.62%)FB 167.35 +1.05 (+0.63%)ZNGA 5.3 -0.01 (-0.19%)NVDA 175.17 +1.31 (+0.75%)WBA 61.7 +0.14 (+0.23%)GOOG 1184.77 -8.35 (-0.70%)PIH 5.45 -0.16 (-2.85%)

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	182,795	233,715	215,639	229,234	265,595	293,748	324,885	359,323	397,411	439,537
Revenue (%)
OperatingCashFlow	59,713	81,266	65,824	63,598	77,434	91,062	100,714	111,390	123,198	136,256
OperatingCashFlow (%)
CapitalExpenditure	-9,813	-11,488	-13,548	-12,795	-13,313	-15,862	-17,544	-19,403	-21,460	-23,735
CapitalExpenditure (%)
FreeCashFlow	49,900	69,778	52,276	50,803	64,121	75,200	83,171	91,987	101,737	112,521

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual
Revenue	182,795	233,715	215,639	229,234	265,595
Revenue (%)
OperatingCashFlow	59,713	81,266	65,824	63,598	77,434
OperatingCashFlow (%)
CapitalExpenditure	-9,813	-11,488	-13,548	-12,795	-13,313
CapitalExpenditure (%)
FreeCashFlow	49,900	69,778	52,276	50,803	64,121

Year A / P	2017 Projected	2018 Projected	2019 Projected	2020 Projected	2021 Projected
Revenue	293,748	324,885	359,323	397,411	439,537
Revenue (%)
OperatingCashFlow	91,062	100,714	111,390	123,198	136,256
OperatingCashFlow (%)
CapitalExpenditure	-15,862	-17,544	-19,403	-21,460	-23,735
CapitalExpenditure (%)
FreeCashFlow	75,200	83,171	91,987	101,737	112,521

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.