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 | 1 407.9 | ||||||||||
CAPEX | (75.0) | ||||||||||
Maintenance CAPEX | (52.5) | ||||||||||
Cash Flow For Owners | 1 355.4 | 1 502.5 | 1 665.5 | 1 846.2 | 2 046.6 | 2 268.6 | 2 514.8 | 2 787.6 | 3 090.1 | 3 425.4 | 71 227.1 |