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 | 631.7 | ||||||||||
CAPEX | (315.6) | ||||||||||
Maintenance CAPEX | (220.9) | ||||||||||
Cash Flow For Owners | 410.8 | 459.5 | 513.9 | 574.8 | 643.0 | 719.2 | 804.4 | 899.8 | 1 006.4 | 1 125.7 | 23 618.4 |