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 | 2 005.4 | ||||||||||
CAPEX | (5 128.4) | ||||||||||
Maintenance CAPEX | (3 589.9) | ||||||||||
Cash Flow For Owners | (1 584.5) | (1 874.1) | (2 216.5) | (2 621.6) | (3 100.6) | (3 667.2) | (4 337.4) | (5 130.0) | (6 067.4) | (7 176.2) | (159 215.2) |