Loading...

Free Cash Flow

(CMG)


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 3,214.594,108.254,501.003,904.164,476.124,864.655,326.315,831.776,385.216,991.167,654.63
Revenue (%)
Operating Cash Flow 528.80681.97683.25355.28468.20621.70715.32783.21857.53938.911,028.02
Operating Cash Flow (%)
Capital Expenditure -199.95-252.66-257.46-258.85-216.64-287.50-314.78-344.66-377.37-413.18-452.39
Capital Expenditure (%)
Free Cash Flow 328.85429.31425.7996.43251.56334.20400.54438.55480.17525.74575.63

FCF Unlevered from cash flow statement