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 | 989.5 | ||||||||||
CAPEX | (358.8) | ||||||||||
Maintenance CAPEX | (251.2) | ||||||||||
Cash Flow For Owners | 738.3 | 873.3 | 1 032.8 | 1 221.5 | 1 444.7 | 1 708.7 | 2 020.9 | 2 390.2 | 2 826.9 | 3 343.5 | 74 179.0 |