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 | 1 121.6 | ||||||||||
CAPEX | (148.9) | ||||||||||
Maintenance CAPEX | (104.2) | ||||||||||
Cash Flow For Owners | 1 017.4 | 1 119.8 | 1 232.5 | 1 356.5 | 1 493.0 | 1 643.3 | 1 808.7 | 1 990.7 | 2 191.0 | 2 411.5 | 49 788.5 |