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 | 3 041.0 | ||||||||||
CAPEX | (636.0) | ||||||||||
Maintenance CAPEX | (445.2) | ||||||||||
Cash Flow For Owners | 2 595.8 | 3 361.4 | 4 352.8 | 5 636.6 | 7 299.1 | 9 451.8 | 12 239.5 | 15 849.4 | 20 524.0 | 26 577.3 | 645 596.0 |