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 | 450.0 | ||||||||||
CAPEX | (380.0) | ||||||||||
Maintenance CAPEX | (266.0) | ||||||||||
Cash Flow For Owners | 184.0 | 187.7 | 191.4 | 195.2 | 199.0 | 203.0 | 207.0 | 211.1 | 215.3 | 219.6 | 4 201.0 |