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 | 959.8 | ||||||||||
CAPEX | (46.3) | ||||||||||
Maintenance CAPEX | (32.4) | ||||||||||
Cash Flow For Owners | 927.4 | 1 130.9 | 1 379.2 | 1 682.0 | 2 051.2 | 2 501.4 | 3 050.5 | 3 720.2 | 4 536.8 | 5 532.7 | 126 567.6 |