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 | 628.4 | ||||||||||
CAPEX | (3 683.2) | ||||||||||
Maintenance CAPEX | (2 578.2) | ||||||||||
Cash Flow For Owners | (1 949.8) | (2 468.8) | (3 125.9) | (3 958.0) | (5 011.4) | (6 345.4) | (8 034.3) | (10 172.8) | (12 880.5) | (16 308.9) | (387 363.9) |