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 | 567.0 | ||||||||||
CAPEX | (75.0) | ||||||||||
Maintenance CAPEX | (52.5) | ||||||||||
Cash Flow For Owners | 514.5 | 571.6 | 635.0 | 705.5 | 783.8 | 870.7 | 967.4 | 1 074.7 | 1 194.0 | 1 326.4 | 27 643.3 |