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 | 1 432.7 | ||||||||||
CAPEX | (136.9) | ||||||||||
Maintenance CAPEX | (95.8) | ||||||||||
Cash Flow For Owners | 1 336.8 | 1 623.3 | 1 971.2 | 2 393.7 | 2 906.7 | 3 529.6 | 4 286.0 | 5 204.6 | 6 320.0 | 7 674.5 | 174 815.6 |