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 | 2 477.4 | 2 980.5 | 3 585.8 | 4 314.1 | 5 190.2 | 6 244.3 | 7 512.4 | 9 038.1 | 10 873.6 | 245 397.8 |