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 | 413.1 | ||||||||||
CAPEX | (47.5) | ||||||||||
Maintenance CAPEX | (33.3) | ||||||||||
Cash Flow For Owners | 379.9 | 463.4 | 565.2 | 689.4 | 841.0 | 1 025.8 | 1 251.2 | 1 526.3 | 1 861.7 | 2 270.9 | 51 961.1 |