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 | 750.0 | ||||||||||
CAPEX | (20.0) | ||||||||||
Maintenance CAPEX | (14.0) | ||||||||||
Cash Flow For Owners | 736.0 | 802.7 | 875.5 | 954.9 | 1 041.5 | 1 135.9 | 1 238.9 | 1 351.3 | 1 473.8 | 1 607.4 | 32 886.7 |