Loading...

Free Cash Flow

(FICO)


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 743.44789.02838.80881.42932.271,032.591,102.901,178.011,258.241,343.921,435.44
Revenue (%)
Operating Cash Flow 136.12175.00146.79210.31225.61223.04234.70250.68267.75285.99305.46
Operating Cash Flow (%)
Capital Expenditure -24.16-12.62-25.00-21.95-19.86-31.29-28.45-30.39-32.46-34.67-37.03
Capital Expenditure (%)
Free Cash Flow 111.96162.38121.79188.36205.75191.75206.24220.29235.29251.31268.43

FCF Unlevered from cash flow statement