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 | 788.4 | ||||||||||
CAPEX | (146.1) | ||||||||||
Maintenance CAPEX | (102.3) | ||||||||||
Cash Flow For Owners | 686.1 | 850.9 | 1 055.1 | 1 308.5 | 1 622.6 | 2 012.2 | 2 495.3 | 3 094.4 | 3 837.3 | 4 758.6 | 110 695.2 |