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 | 779.8 | ||||||||||
CAPEX | (194.9) | ||||||||||
Maintenance CAPEX | (136.4) | ||||||||||
Cash Flow For Owners | 643.4 | 803.2 | 1 002.6 | 1 251.6 | 1 562.4 | 1 950.3 | 2 434.6 | 3 039.2 | 3 793.9 | 4 735.9 | 110 899.7 |