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 | 7,872.00 | 12,466.10 | 17,928.74 | 27,638.95 | 40,654.13 | 55,838.45 | 82,730.25 | 122,573.14 | 181,604.37 | 269,065.03 | 398,646.75 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | |||||||||||
| Operating Cash Flow | 4,221.75 | 7,326.33 | 10,319.78 | 16,107.98 | 24,217.67 | 29,276.10 | 46,916.33 | 69,511.23 | 102,987.84 | 152,586.78 | 226,072.57 |
| 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 | 2,859.90 | 5,495.06 | 7,797.21 | 11,616.65 | 17,485.34 | 15,361.16 | 32,603.99 | 48,306.07 | 71,570.28 | 106,038.53 | 157,106.68 |
FCF Unlevered from cash flow statement