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 | 5 999.0 | ||||||||||
CAPEX | (24.0) | ||||||||||
Maintenance CAPEX | (16.8) | ||||||||||
Cash Flow For Owners | 5 982.2 | 8 076.0 | 10 902.6 | 14 718.5 | 19 869.9 | 26 824.4 | 36 212.9 | 48 887.4 | 65 998.0 | 89 097.4 | 2 256 313.9 |