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 | 8 115.0 | ||||||||||
CAPEX | (4 544.0) | ||||||||||
Maintenance CAPEX | (3 180.8) | ||||||||||
Cash Flow For Owners | 4 934.2 | 6 377.5 | 8 242.9 | 10 654.0 | 13 770.3 | 17 798.1 | 23 004.1 | 29 732.8 | 38 429.8 | 49 670.5 | 1 204 290.3 |