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 | 1 459.0 | ||||||||||
CAPEX | (855.0) | ||||||||||
Maintenance CAPEX | (598.5) | ||||||||||
Cash Flow For Owners | 860.5 | 958.8 | 1 068.3 | 1 190.3 | 1 326.2 | 1 477.6 | 1 646.4 | 1 834.4 | 2 043.9 | 2 277.3 | 47 598.4 |