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 | 1 725.2 | ||||||||||
CAPEX | (646.6) | ||||||||||
Maintenance CAPEX | (452.6) | ||||||||||
Cash Flow For Owners | 1 272.5 | 1 433.9 | 1 615.8 | 1 820.8 | 2 051.7 | 2 311.9 | 2 605.2 | 2 935.6 | 3 308.0 | 3 727.6 | 78 792.9 |