Loading...

Free Cash Flow

(SEB)


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 6,670.006,473.235,594.175,379.355,809.166,582.946,595.456,607.986,620.546,633.126,645.72
Revenue (%)
Operating Cash Flow 124.73374.15416.21427.12245.15238.30339.01339.65340.30340.94341.59
Operating Cash Flow (%)
Capital Expenditure -134.73-104.87-91.18-110.81-167.88-156.67-138.50-138.77-139.03-139.30-139.56
Capital Expenditure (%)
Free Cash Flow -10.00269.29325.02316.3177.2681.63200.50200.88201.26201.65202.03

FCF Unlevered from cash flow statement