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 | 2 006.0 | ||||||||||
CAPEX | (153.0) | ||||||||||
Maintenance CAPEX | (107.1) | ||||||||||
Cash Flow For Owners | 1 898.9 | 2 427.6 | 3 103.6 | 3 967.8 | 5 072.7 | 6 485.1 | 8 290.9 | 10 599.5 | 13 550.9 | 17 324.2 | 415 467.9 |