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 | 5 265.0 | ||||||||||
CAPEX | (3 268.0) | ||||||||||
Maintenance CAPEX | (2 287.6) | ||||||||||
Cash Flow For Owners | 2 977.4 | 3 274.2 | 3 600.6 | 3 959.6 | 4 354.4 | 4 788.5 | 5 265.8 | 5 790.8 | 6 368.1 | 7 003.0 | 144 462.7 |