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 | 497.3 | ||||||||||
CAPEX | (63.7) | ||||||||||
Maintenance CAPEX | (44.6) | ||||||||||
Cash Flow For Owners | 452.8 | 501.6 | 555.8 | 615.8 | 682.3 | 755.9 | 837.5 | 927.9 | 1 028.1 | 1 139.1 | 23 674.3 |