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 | 1 221.0 | ||||||||||
CAPEX | (15.0) | ||||||||||
Maintenance CAPEX | (10.5) | ||||||||||
Cash Flow For Owners | 1 210.5 | 1 341.1 | 1 485.8 | 1 646.1 | 1 823.8 | 2 020.5 | 2 238.5 | 2 480.1 | 2 747.7 | 3 044.2 | 63 265.8 |