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 82.7766.6596.72102.42113.1392.47143.85162.94184.56209.05236.79
Operating Cash Flow (%)
Capital Expenditure -15.93-27.66-25.58-25.86-35.14-40.45-43.22-48.95-55.45-62.80-71.14
Capital Expenditure (%)
Free Cash Flow 66.8438.9971.1476.5677.9952.02100.64113.99129.12146.25165.66

FCF Unlevered from cash flow statement