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 | 365.7 | ||||||||||
CAPEX | (203.8) | ||||||||||
Maintenance CAPEX | (142.6) | ||||||||||
Cash Flow For Owners | 223.0 | 301.1 | 406.5 | 548.7 | 740.8 | 1 000.1 | 1 350.1 | 1 822.7 | 2 460.6 | 3 321.8 | 84 121.4 |