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 | 822.3 | ||||||||||
CAPEX | (179.6) | ||||||||||
Maintenance CAPEX | (125.8) | ||||||||||
Cash Flow For Owners | 696.6 | 886.3 | 1 127.7 | 1 434.9 | 1 825.8 | 2 323.1 | 2 955.9 | 3 761.1 | 4 785.6 | 6 089.1 | 145 336.8 |