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 | 1 681.2 | ||||||||||
CAPEX | (284.6) | ||||||||||
Maintenance CAPEX | (199.2) | ||||||||||
Cash Flow For Owners | 1 482.0 | 1 775.0 | 2 126.0 | 2 546.4 | 3 050.0 | 3 653.1 | 4 375.5 | 5 240.7 | 6 277.1 | 7 518.3 | 168 921.6 |