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 | 644.0 | ||||||||||
CAPEX | (100.0) | ||||||||||
Maintenance CAPEX | (70.0) | ||||||||||
Cash Flow For Owners | 574.0 | 626.5 | 683.7 | 746.2 | 814.4 | 888.8 | 970.1 | 1 058.7 | 1 155.5 | 1 261.1 | 25 818.7 |