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 | 974.8 | ||||||||||
CAPEX | (137.5) | ||||||||||
Maintenance CAPEX | (96.2) | ||||||||||
Cash Flow For Owners | 878.5 | 952.4 | 1 032.6 | 1 119.5 | 1 213.7 | 1 315.8 | 1 426.5 | 1 546.6 | 1 676.7 | 1 817.8 | 36 968.7 |