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 | 1 010.2 | ||||||||||
CAPEX | (73.6) | ||||||||||
Maintenance CAPEX | (51.6) | ||||||||||
Cash Flow For Owners | 958.6 | 1 080.2 | 1 217.2 | 1 371.6 | 1 545.6 | 1 741.7 | 1 962.6 | 2 211.5 | 2 492.1 | 2 808.2 | 59 359.1 |