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 | 12 202.0 | ||||||||||
CAPEX | (1 041.0) | ||||||||||
Maintenance CAPEX | (728.7) | ||||||||||
Cash Flow For Owners | 11 473.3 | 12 250.1 | 13 079.4 | 13 964.9 | 14 910.4 | 15 919.9 | 16 997.7 | 18 148.5 | 19 377.2 | 20 689.1 | 414 373.3 |