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 | 726.5 | ||||||||||
CAPEX | (427.4) | ||||||||||
Maintenance CAPEX | (299.2) | ||||||||||
Cash Flow For Owners | 427.3 | 464.5 | 504.8 | 548.7 | 596.4 | 648.2 | 704.6 | 765.8 | 832.4 | 904.7 | 18 446.9 |