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 | 945.7 | ||||||||||
CAPEX | (163.6) | ||||||||||
Maintenance CAPEX | (114.5) | ||||||||||
Cash Flow For Owners | 831.2 | 885.6 | 943.6 | 1 005.3 | 1 071.1 | 1 141.2 | 1 215.9 | 1 295.5 | 1 380.3 | 1 470.7 | 29 393.5 |