Loading...

Major Indexes

Free Cash Flow

(FB)

$

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 7,872.0012,466.1017,928.7427,638.9540,654.1355,838.4570,697.07102,199.68147,739.85213,572.73308,740.74
Revenue (%)
Operating Cash Flow 4,221.755,456.418,598.6316,107.9824,217.6729,276.1036,317.0853,583.2977,460.01111,976.18161,872.77
Operating Cash Flow (%)
Capital Expenditure 1,361.861,831.272,522.574,491.336,732.3213,914.9415,100.8918,273.3026,415.8938,186.8055,202.84
Capital Expenditure (%)
Free Cash Flow 5,583.617,287.6811,121.2020,599.3130,949.9943,191.0451,417.9871,856.59103,875.89150,162.99217,075.62

FCF Unlevered from cash flow statement