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 | 6 805.0 | ||||||||||
CAPEX | (2 064.0) | ||||||||||
Maintenance CAPEX | (1 444.8) | ||||||||||
Cash Flow For Owners | 5 360.2 | 5 650.8 | 5 957.2 | 6 280.1 | 6 620.6 | 6 979.5 | 7 357.9 | 7 756.8 | 8 177.3 | 8 620.7 | 170 479.1 |