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 345.90418.90426.88442.98516.40565.13536.61560.17584.76610.43637.23
Operating Cash Flow (%)
Capital Expenditure 82.3189.5082.41123.91127.53142.68127.49133.08138.93145.03151.39
Capital Expenditure (%)
Free Cash Flow 428.21508.39509.29566.89643.94707.81664.10693.26723.69755.46788.62

FCF Unlevered from cash flow statement