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 | 4 191.0 | ||||||||||
CAPEX | (1 859.0) | ||||||||||
Maintenance CAPEX | (1 301.3) | ||||||||||
Cash Flow For Owners | 2 889.7 | 3 901.1 | 5 266.5 | 7 109.7 | 9 598.2 | 12 957.5 | 17 492.6 | 23 615.1 | 31 880.3 | 43 038.5 | 1 089 911.8 |