Loading...

Free Cash Flow

(MKL)


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 4,323.085,133.665,369.815,611.996,061.516,841.027,508.028,240.059,043.459,925.1910,892.90
Revenue (%)
Operating Cash Flow 745.73716.66651.36534.82858.31892.751,002.321,100.051,207.301,325.011,454.20
Operating Cash Flow (%)
Capital Expenditure -47.55-82.14-80.01-63.42-74.56-106.72-101.36-111.24-122.09-133.99-147.05
Capital Expenditure (%)
Free Cash Flow 698.18634.52571.35471.41783.75786.03900.96988.811,085.211,191.021,307.15

FCF Unlevered from cash flow statement