Free Cash Flow

Chipotle Mexican Grill Inc

Chipotle Mexican Grill Inc (CMG)

$1244.5
15.22 (+1.24%)
Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Revenue 3,214.604,108.304,501.223,904.384,476.414,864.995,586.376,166.106,805.997,512.288,291.889,152.37
Revenue (%)
Operating Cash Flow 528.80682.10683.32349.24468.22621.55721.63822.13907.451,001.621,105.571,220.30
Operating Cash Flow (%)
Capital Expenditure -199.90-252.60-257.42-258.84-216.78-287.39-333.91-365.06-402.94-444.76-490.91-541.85
Capital Expenditure (%)
Free Cash Flow 328.90429.50425.9090.40251.44334.16387.72457.08504.51556.87614.66678.44

FCF Unlevered from cash flow statement