Loading...

Free Cash Flow

(LMT)


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 45,358.0039,946.7940,538.0047,291.6349,963.6153,765.8455,857.3358,030.1860,287.5662,632.7465,069.16
Revenue (%)
Operating Cash Flow 4,544.873,866.855,099.685,187.896,475.283,139.935,775.656,000.326,233.736,476.236,728.15
Operating Cash Flow (%)
Capital Expenditure -834.59-846.87-940.48-1,064.06-1,179.14-1,279.63-1,234.45-1,282.47-1,332.36-1,384.18-1,438.03
Capital Expenditure (%)
Free Cash Flow 3,710.283,019.984,159.204,123.835,296.141,860.304,541.204,717.854,901.385,092.045,290.12

FCF Unlevered from cash flow statement