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 | 15 030.3 | ||||||||||
CAPEX | (48.3) | ||||||||||
Maintenance CAPEX | (33.8) | ||||||||||
Cash Flow For Owners | 14 996.4 | 18 456.6 | 22 715.1 | 27 956.2 | 34 406.5 | 42 345.2 | 52 115.5 | 64 140.2 | 78 939.3 | 97 153.0 | 2 242 953.2 |