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 | 2 582.9 | ||||||||||
CAPEX | (141.9) | ||||||||||
Maintenance CAPEX | (99.3) | ||||||||||
Cash Flow For Owners | 2 483.6 | 2 995.5 | 3 613.0 | 4 357.8 | 5 256.1 | 6 339.5 | 7 646.3 | 9 222.5 | 11 123.6 | 13 416.5 | 303 555.2 |