Loading...

Free Cash Flow

(EXLS)


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 478.45499.26628.47685.98762.33883.161,000.351,133.101,283.461,453.781,646.69
Revenue (%)
Operating Cash Flow 82.7766.6596.72100.29113.1392.47143.35162.37183.92208.33235.97
Operating Cash Flow (%)
Capital Expenditure 15.9327.6625.5825.8635.1440.4543.2248.9555.4562.8071.14
Capital Expenditure (%)
Free Cash Flow 98.7094.31122.30126.15148.27132.92186.57211.32239.37271.13307.11

FCF Unlevered from cash flow statement