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 | 374.1 | ||||||||||
CAPEX | (57.1) | ||||||||||
Maintenance CAPEX | (40.0) | ||||||||||
Cash Flow For Owners | 334.1 | 432.3 | 559.3 | 723.6 | 936.1 | 1 211.1 | 1 566.9 | 2 027.2 | 2 622.8 | 3 393.2 | 82 351.6 |