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 | 2 031.7 | ||||||||||
CAPEX | (193.6) | ||||||||||
Maintenance CAPEX | (135.5) | ||||||||||
Cash Flow For Owners | 1 896.2 | 2 552.9 | 3 437.1 | 4 627.6 | 6 230.3 | 8 388.2 | 11 293.4 | 15 204.9 | 20 471.0 | 27 561.2 | 696 074.8 |