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 | 351.0 | ||||||||||
CAPEX | (100.3) | ||||||||||
Maintenance CAPEX | (70.2) | ||||||||||
Cash Flow For Owners | 280.8 | 370.9 | 490.0 | 647.2 | 855.0 | 1 129.4 | 1 491.9 | 1 970.8 | 2 603.3 | 3 438.9 | 85 214.0 |