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 | 340.3 | ||||||||||
CAPEX | (11.9) | ||||||||||
Maintenance CAPEX | (8.3) | ||||||||||
Cash Flow For Owners | 332.0 | 448.2 | 605.1 | 816.8 | 1 102.7 | 1 488.7 | 2 009.7 | 2 713.1 | 3 662.7 | 4 944.6 | 125 219.0 |