Loading...

Free Cash Flow

(FB)


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 7,872.0012,466.1017,928.7427,638.9540,654.1355,838.4582,730.25122,573.14181,604.37269,065.03398,646.75
Revenue (%)
Operating Cash Flow 4,221.757,326.3310,319.7816,107.9824,217.6729,276.1046,916.3369,511.23102,987.84152,586.78226,072.57
Operating Cash Flow (%)
Capital Expenditure -1,361.86-1,831.27-2,522.57-4,491.33-6,732.32-13,914.94-14,312.33-21,205.15-31,417.56-46,548.25-68,965.89
Capital Expenditure (%)
Free Cash Flow 2,859.905,495.067,797.2111,616.6517,485.3415,361.1632,603.9948,306.0771,570.28106,038.53157,106.68

FCF Unlevered from cash flow statement