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 | 678.0 | ||||||||||
CAPEX | (171.0) | ||||||||||
Maintenance CAPEX | (119.7) | ||||||||||
Cash Flow For Owners | 558.3 | 648.3 | 752.8 | 874.1 | 1 015.0 | 1 178.5 | 1 368.5 | 1 589.0 | 1 845.1 | 2 142.5 | 46 667.1 |