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 | 5 600.0 | ||||||||||
CAPEX | (4 946.0) | ||||||||||
Maintenance CAPEX | (3 462.2) | ||||||||||
Cash Flow For Owners | 2 137.8 | 2 324.8 | 2 528.0 | 2 749.1 | 2 989.5 | 3 251.0 | 3 535.3 | 3 844.4 | 4 180.6 | 4 546.2 | 92 738.6 |