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 | 4 267.0 | ||||||||||
CAPEX | (852.0) | ||||||||||
Maintenance CAPEX | (596.4) | ||||||||||
Cash Flow For Owners | 3 670.6 | 4 521.9 | 5 570.7 | 6 862.7 | 8 454.4 | 10 415.2 | 12 830.8 | 15 806.6 | 19 472.6 | 23 988.9 | 554 366.8 |