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 | 436.5 | 537.8 | 662.7 | 816.5 | 1 006.0 | 1 239.6 | 1 527.3 | 1 881.9 | 2 318.7 | 53 592.5 |