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 | 519.5 | 644.1 | 798.6 | 990.2 | 1 227.7 | 1 522.2 | 1 887.3 | 2 340.0 | 2 901.2 | 67 476.2 |