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 | 2 582.9 | ||||||||||
CAPEX | (141.9) | ||||||||||
Maintenance CAPEX | (99.3) | ||||||||||
Cash Flow For Owners | 2 483.6 | 2 996.7 | 3 615.9 | 4 363.0 | 5 264.5 | 6 352.3 | 7 664.8 | 9 248.5 | 11 159.5 | 13 465.3 | 304 780.3 |