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 | 426.4 | ||||||||||
CAPEX | (65.3) | ||||||||||
Maintenance CAPEX | (45.7) | ||||||||||
Cash Flow For Owners | 380.6 | 488.7 | 627.3 | 805.3 | 1 033.9 | 1 327.2 | 1 703.9 | 2 187.3 | 2 808.0 | 3 604.9 | 86 811.3 |