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 | 1 638.0 | ||||||||||
CAPEX | (153.0) | ||||||||||
Maintenance CAPEX | (107.1) | ||||||||||
Cash Flow For Owners | 1 530.9 | 1 945.7 | 2 472.8 | 3 142.7 | 3 994.2 | 5 076.3 | 6 451.6 | 8 199.5 | 10 420.9 | 13 244.2 | 315 751.4 |