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 | 5 923.0 | ||||||||||
CAPEX | (4 626.0) | ||||||||||
Maintenance CAPEX | (3 238.2) | ||||||||||
Cash Flow For Owners | 2 684.8 | 2 810.6 | 2 942.3 | 3 080.2 | 3 224.6 | 3 375.7 | 3 533.9 | 3 699.5 | 3 872.8 | 4 054.3 | 79 617.7 |