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 | 2 657.0 | ||||||||||
CAPEX | (140.0) | ||||||||||
Maintenance CAPEX | (98.0) | ||||||||||
Cash Flow For Owners | 2 559.0 | 3 004.8 | 3 528.2 | 4 142.8 | 4 864.5 | 5 711.8 | 6 706.8 | 7 875.2 | 9 247.0 | 10 857.8 | 239 157.4 |