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 | 8 507.0 | ||||||||||
CAPEX | (8 386.0) | ||||||||||
Maintenance CAPEX | (5 870.2) | ||||||||||
Cash Flow For Owners | 2 636.8 | 3 559.7 | 4 805.6 | 6 487.5 | 8 758.1 | 11 823.5 | 15 961.7 | 21 548.3 | 29 090.2 | 39 271.8 | 994 525.2 |