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 | 871.6 | 1 028.8 | 1 214.4 | 1 433.6 | 1 692.2 | 1 997.6 | 2 358.0 | 2 783.5 | 3 285.7 | 72 755.8 |