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 | 1 432.7 | ||||||||||
CAPEX | (136.9) | ||||||||||
Maintenance CAPEX | (95.8) | ||||||||||
Cash Flow For Owners | 1 336.8 | 1 595.2 | 1 903.4 | 2 271.3 | 2 710.2 | 3 234.0 | 3 858.9 | 4 604.7 | 5 494.5 | 6 556.4 | 146 756.8 |