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 | 1 154.2 | ||||||||||
CAPEX | (95.0) | ||||||||||
Maintenance CAPEX | (66.5) | ||||||||||
Cash Flow For Owners | 1 087.7 | 1 142.1 | 1 199.2 | 1 259.1 | 1 322.1 | 1 388.2 | 1 457.6 | 1 530.5 | 1 607.0 | 1 687.4 | 33 235.6 |