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 | 2 132.0 | ||||||||||
CAPEX | (104.0) | ||||||||||
Maintenance CAPEX | (72.8) | ||||||||||
Cash Flow For Owners | 2 059.2 | 2 494.4 | 3 021.5 | 3 660.0 | 4 433.5 | 5 370.4 | 6 505.3 | 7 880.1 | 9 545.4 | 11 562.6 | 262 734.9 |