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 | 10 363.0 | ||||||||||
CAPEX | (1 406.0) | ||||||||||
Maintenance CAPEX | (984.2) | ||||||||||
Cash Flow For Owners | 9 378.8 | 10 326.2 | 11 369.3 | 12 517.8 | 13 782.3 | 15 174.5 | 16 707.3 | 18 395.0 | 20 253.2 | 22 299.0 | 460 553.8 |