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 | 318.2 | ||||||||||
CAPEX | (437.4) | ||||||||||
Maintenance CAPEX | (306.2) | ||||||||||
Cash Flow For Owners | 12.1 | 16.2 | 21.6 | 29.0 | 38.8 | 52.0 | 69.6 | 93.2 | 124.9 | 167.2 | 4 201.2 |