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 | 1 506.0 | ||||||||||
CAPEX | (168.0) | ||||||||||
Maintenance CAPEX | (117.6) | ||||||||||
Cash Flow For Owners | 1 388.4 | 1 449.9 | 1 514.2 | 1 581.3 | 1 651.4 | 1 724.6 | 1 801.0 | 1 880.8 | 1 964.2 | 2 051.3 | 40 184.1 |