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 | 4 888.0 | ||||||||||
CAPEX | (2 021.0) | ||||||||||
Maintenance CAPEX | (1 414.7) | ||||||||||
Cash Flow For Owners | 3 473.3 | 4 689.0 | 6 330.1 | 8 545.6 | 11 536.6 | 15 574.4 | 21 025.4 | 28 384.3 | 38 318.8 | 51 730.4 | 1 310 028.9 |