Loading...

Free Cash Flow

(MTD)


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 2,378.972,486.032,395.532,508.362,725.092,935.743,064.613,199.153,339.593,486.203,639.25
Revenue (%)
Operating Cash Flow 345.90418.90439.82460.79516.40565.13543.05566.89591.78617.76644.87
Operating Cash Flow (%)
Capital Expenditure -82.07-88.75-81.45-123.41-115.54-134.46-123.50-128.93-134.59-140.49-146.66
Capital Expenditure (%)
Free Cash Flow 263.83330.14358.37337.37400.86430.67419.55437.96457.19477.26498.21

FCF Unlevered from cash flow statement