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 | 427.5 | ||||||||||
CAPEX | (12.1) | ||||||||||
Maintenance CAPEX | (8.5) | ||||||||||
Cash Flow For Owners | 419.0 | 501.8 | 601.0 | 719.8 | 862.1 | 1 032.5 | 1 236.6 | 1 481.1 | 1 773.8 | 2 124.5 | 47 729.2 |