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 4,221.755,456.418,598.6316,107.9824,217.6729,276.1043,524.3964,485.7395,542.06141,555.11209,728.05
Operating Cash Flow (%)
Capital Expenditure 1,361.861,831.272,522.574,491.336,732.3213,914.9414,312.3321,205.1531,417.5646,548.2568,965.89
Capital Expenditure (%)
Free Cash Flow 5,583.617,287.6811,121.2020,599.3130,949.9943,191.0457,836.7285,690.88126,959.61188,103.36278,693.94

FCF Unlevered from cash flow statement