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 | 7 361.4 | ||||||||||
CAPEX | (439.5) | ||||||||||
Maintenance CAPEX | (307.7) | ||||||||||
Cash Flow For Owners | 7 053.7 | 8 030.8 | 9 143.3 | 10 409.9 | 11 851.9 | 13 493.7 | 15 362.9 | 17 491.1 | 19 914.0 | 22 672.6 | 484 223.3 |