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 | 1 407.9 | ||||||||||
CAPEX | (75.0) | ||||||||||
Maintenance CAPEX | (52.5) | ||||||||||
Cash Flow For Owners | 1 355.4 | 1 494.9 | 1 648.8 | 1 818.5 | 2 005.6 | 2 212.1 | 2 439.7 | 2 690.8 | 2 967.8 | 3 273.2 | 67 720.9 |