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 | 6 196.7 | ||||||||||
CAPEX | (321.3) | ||||||||||
Maintenance CAPEX | (224.9) | ||||||||||
Cash Flow For Owners | 5 971.7 | 6 540.2 | 7 162.8 | 7 844.6 | 8 591.4 | 9 409.2 | 10 304.9 | 11 285.9 | 12 360.2 | 13 536.8 | 278 104.4 |