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 | 597.1 | ||||||||||
CAPEX | (98.3) | ||||||||||
Maintenance CAPEX | (68.8) | ||||||||||
Cash Flow For Owners | 528.3 | 671.4 | 853.4 | 1 084.7 | 1 378.7 | 1 752.3 | 2 227.2 | 2 830.8 | 3 598.1 | 4 573.2 | 109 037.5 |