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 | 1 099.9 | ||||||||||
CAPEX | (30.8) | ||||||||||
Maintenance CAPEX | (21.6) | ||||||||||
Cash Flow For Owners | 1 078.3 | 1 273.2 | 1 503.3 | 1 774.9 | 2 095.7 | 2 474.4 | 2 921.5 | 3 449.5 | 4 072.8 | 4 808.8 | 106 507.6 |