Loading...

Free Cash Flow

(HHC)


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 469.42634.56797.071,035.001,100.101,064.561,264.061,500.951,782.232,116.212,512.79
Revenue (%)
Operating Cash Flow 129.32-58.3223.91239.08165.56210.57167.11198.43235.61279.76332.19
Operating Cash Flow (%)
Capital Expenditure -270.06-773.85-577.24-21.63-302.09-625.22-716.72-851.04-1,010.52-1,199.89-1,424.75
Capital Expenditure (%)
Free Cash Flow -140.73-832.16-553.33217.45-136.52-414.65-549.61-652.61-774.91-920.13-1,092.56

FCF Unlevered from cash flow statement