Loading...

Free Cash Flow

(APD)


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 10,180.4010,438.987,824.027,503.238,186.788,929.328,779.318,631.818,486.808,344.228,204.04
Revenue (%)
Operating Cash Flow 1,553.532,190.102,046.762,258.472,533.812,554.682,224.682,187.302,150.552,114.432,078.90
Operating Cash Flow (%)
Capital Expenditure -1,524.01-1,362.29-1,162.65-907.89-1,039.72-1,567.99-1,247.54-1,226.58-1,205.97-1,185.71-1,165.79
Capital Expenditure (%)
Free Cash Flow 29.52827.81884.111,350.581,494.09986.69977.14960.72944.58928.71913.11

FCF Unlevered from cash flow statement