Loading...

Free Cash Flow

(NOK)


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 16,224.2114,239.9913,637.6424,885.9627,787.6625,934.2329,616.8933,822.4838,625.2844,110.0650,373.69
Revenue (%)
Operating Cash Flow 314.752,665.73901.45-766.493,267.83936.231,951.752,228.902,545.412,906.853,319.63
Operating Cash Flow (%)
Capital Expenditure -369.91-323.25-340.94-472.83-641.90-671.70-684.15-781.30-892.24-1,018.94-1,163.63
Capital Expenditure (%)
Free Cash Flow -55.162,342.48560.51-1,239.322,625.93264.531,267.601,447.601,653.161,887.912,155.99

FCF Unlevered from cash flow statement