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 | 1 659.3 | ||||||||||
CAPEX | (771.3) | ||||||||||
Maintenance CAPEX | (539.9) | ||||||||||
Cash Flow For Owners | 1 119.4 | 1 200.3 | 1 287.1 | 1 380.2 | 1 480.0 | 1 587.0 | 1 701.7 | 1 824.8 | 1 956.7 | 2 098.2 | 42 205.2 |