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 | 586.3 | ||||||||||
CAPEX | (245.1) | ||||||||||
Maintenance CAPEX | (171.6) | ||||||||||
Cash Flow For Owners | 414.7 | 454.3 | 497.7 | 545.2 | 597.3 | 654.3 | 716.8 | 785.3 | 860.2 | 942.4 | 19 365.8 |