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 | 15 565.8 | ||||||||||
CAPEX | (4 394.5) | ||||||||||
Maintenance CAPEX | (3 076.1) | ||||||||||
Cash Flow For Owners | 12 489.6 | 14 411.5 | 16 629.2 | 19 188.1 | 22 140.7 | 25 547.7 | 29 479.0 | 34 015.2 | 39 249.4 | 45 289.1 | 980 290.9 |