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 | 5 697.7 | ||||||||||
CAPEX | (2 010.5) | ||||||||||
Maintenance CAPEX | (1 407.4) | ||||||||||
Cash Flow For Owners | 4 290.3 | 5 791.9 | 7 819.1 | 10 555.7 | 14 250.2 | 19 237.8 | 25 971.1 | 35 060.9 | 47 332.3 | 63 898.6 | 1 618 176.3 |