Current Year | Forecasted Year 1 | Forecasted Year 2 | Forecasted Year 3 | Forecasted Year 4 | Forecasted Year 5 | Forecasted Year 6 | Forecasted Year 7 | Forecasted Year 8 | Forecasted Year 9 | Terminal | |
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | 9 423.0 | ||||||||||
CAPEX | (4 497.0) | ||||||||||
Maintenance CAPEX | (3 147.9) | ||||||||||
Cash Flow For Owners | 6 275.1 | 6 590.0 | 6 920.6 | 7 267.9 | 7 632.6 | 8 015.6 | 8 417.8 | 8 840.2 | 9 283.8 | 9 749.6 | 192 066.2 |