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 | 8 020.8 | 9 120.5 | 10 370.9 | 11 792.8 | 13 409.7 | 15 248.2 | 17 338.9 | 19 716.1 | 22 419.3 | 478 215.2 |