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 | 1 286.7 | ||||||||||
CAPEX | (168.1) | ||||||||||
Maintenance CAPEX | (117.6) | ||||||||||
Cash Flow For Owners | 1 169.0 | 1 246.3 | 1 328.8 | 1 416.7 | 1 510.4 | 1 610.3 | 1 716.8 | 1 830.3 | 1 951.4 | 2 080.5 | 41 608.1 |