Free Cash Flow
(MELI)
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 | 472.60 | 556.53 | 651.81 | 844.41 | 1,216.55 | 1,439.66 | 1,804.90 | 2,262.81 | 2,836.88 | 3,556.60 | 4,458.91 |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue (%) | |||||||||||
Operating Cash Flow | 142.53 | 196.79 | 221.35 | 190.25 | 268.98 | 230.92 | 481.73 | 603.94 | 757.16 | 949.26 | 1,190.08 |
Operating Cash Flow (%) | |||||||||||
Capital Expenditure | -113.75 | -34.45 | -62.51 | -76.93 | -74.82 | -97.61 | -186.27 | -233.52 | -292.77 | -367.04 | -460.16 |
Capital Expenditure (%) | |||||||||||
Free Cash Flow | 28.78 | 162.34 | 158.84 | 113.32 | 194.16 | 133.31 | 295.46 | 370.42 | 464.40 | 582.22 | 729.92 |
FCF Unlevered from cash flow statement