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 | 1 592.4 | 1 896.9 | 2 259.6 | 2 691.6 | 3 206.2 | 3 819.3 | 4 549.5 | 5 419.4 | 6 455.6 | 144 251.1 |