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 | 473.9 | ||||||||||
CAPEX | (170.9) | ||||||||||
Maintenance CAPEX | (119.6) | ||||||||||
Cash Flow For Owners | 354.3 | 432.2 | 527.3 | 643.3 | 784.8 | 957.4 | 1 168.0 | 1 425.0 | 1 738.4 | 2 120.8 | 48 535.9 |