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 | 3 341.2 | 4 300.8 | 5 535.8 | 7 125.6 | 9 171.8 | 11 805.7 | 15 196.0 | 19 559.9 | 25 176.9 | 607 911.4 |