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 | 8 817.9 | ||||||||||
CAPEX | (8 403.6) | ||||||||||
Maintenance CAPEX | (5 882.5) | ||||||||||
Cash Flow For Owners | 2 935.4 | 3 596.4 | 4 406.4 | 5 398.7 | 6 614.5 | 8 104.1 | 9 929.2 | 12 165.3 | 14 905.0 | 18 261.7 | 419 710.1 |