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 | 5 014.0 | ||||||||||
CAPEX | (5 707.0) | ||||||||||
Maintenance CAPEX | (3 994.9) | ||||||||||
Cash Flow For Owners | 1 019.1 | 1 071.9 | 1 127.4 | 1 185.8 | 1 247.3 | 1 311.9 | 1 379.8 | 1 451.3 | 1 526.5 | 1 605.6 | 31 678.3 |