AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)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 Facebook In

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual	2017 Projected	2018 Projected	2019 Projected	2020 Projected	2021 Projected
Revenue	7,872	12,466	17,928	27,638	40,653	61,345	92,570	139,688	210,790	318,082
Revenue (%)
OperatingCashFlow	4,222	5,457	8,599	16,108	24,216	32,329	48,784	73,616	111,086	167,629
OperatingCashFlow (%)
CapitalExpenditure	-1,362	-1,831	-2,523	-4,491	-6,733	-9,693	-14,626	-22,071	-33,305	-50,257
CapitalExpenditure (%)
FreeCashFlow	2,860	3,626	6,076	11,617	17,483	22,636	34,158	51,545	77,781	117,372

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual
Revenue	7,872	12,466	17,928	27,638	40,653
Revenue (%)
OperatingCashFlow	4,222	5,457	8,599	16,108	24,216
OperatingCashFlow (%)
CapitalExpenditure	-1,362	-1,831	-2,523	-4,491	-6,733
CapitalExpenditure (%)
FreeCashFlow	2,860	3,626	6,076	11,617	17,483

Year A / P	2017 Projected	2018 Projected	2019 Projected	2020 Projected	2021 Projected
Revenue	61,345	92,570	139,688	210,790	318,082
Revenue (%)
OperatingCashFlow	32,329	48,784	73,616	111,086	167,629
OperatingCashFlow (%)
CapitalExpenditure	-9,693	-14,626	-22,071	-33,305	-50,257
CapitalExpenditure (%)
FreeCashFlow	22,636	34,158	51,545	77,781	117,372

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.