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 | 437.0 | 539.2 | 665.1 | 820.5 | 1 012.3 | 1 248.8 | 1 540.5 | 1 900.5 | 2 344.5 | 54 255.8 |