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 | 624.6 | ||||||||||
CAPEX | (20.5) | ||||||||||
Maintenance CAPEX | (14.4) | ||||||||||
Cash Flow For Owners | 610.3 | 764.8 | 958.6 | 1 201.4 | 1 505.8 | 1 887.2 | 2 365.3 | 2 964.5 | 3 715.4 | 4 656.6 | 109 479.2 |