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 | 872.8 | ||||||||||
CAPEX | (159.4) | ||||||||||
Maintenance CAPEX | (111.6) | ||||||||||
Cash Flow For Owners | 761.2 | 896.9 | 1 056.8 | 1 245.1 | 1 467.1 | 1 728.6 | 2 036.7 | 2 399.7 | 2 827.5 | 3 331.5 | 73 633.1 |