Loading...

Free Cash Flow

(WTM)


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 1,361.601,411.16440.00157.70373.79369.08373.84378.66383.55388.49393.51
Revenue (%)
Operating Cash Flow -101.03118.82182.38-155.0994.61-31.11-24.30-24.61-24.93-25.25-25.58
Operating Cash Flow (%)
Capital Expenditure -11.71-4.52-----2.21-2.23-2.26-2.29-2.32
Capital Expenditure (%)
Free Cash Flow -112.74114.30182.38-155.0994.61-31.11-26.51-26.85-27.19-27.54-27.90

FCF Unlevered from cash flow statement