Australia's largest stock trading and investment forum Australia's #1 stock forum

VOC

0.00%

$5.49 vocus group limited

And this is the table im using to project to FY20 Year| Consumer...

First 133 Last

bug1

6,633 Posts.

615

15/05/17

15:21

Post #: 24696069

And this is the table im using to project to FY20

Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7

0 Year Consumer BB Growth Unrealised Synergies Other Growth FCF (theory) Improvement capex FCF (practice)

1 FY17 144 40 103.8

2 FY18 16.8 24 5.0 190 20 169.7

3 FY19 16.8 2 6.6 215 10 205.1

4 FY20 16.8 2 7.5 241 241.4

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7
0	Year	Consumer BB Growth	Unrealised Synergies	Other Growth	FCF (theory)	Improvement capex	FCF (practice)
1	FY17				144	40	103.8
2	FY18	16.8	24	5.0	190	20	169.7
3	FY19	16.8	2	6.6	215	10	205.1
4	FY20	16.8	2	7.5	241		241.4