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 | 380.4 | ||||||||||
CAPEX | (185.0) | ||||||||||
Maintenance CAPEX | (129.5) | ||||||||||
Cash Flow For Owners | 250.9 | 323.6 | 417.4 | 538.4 | 694.5 | 895.8 | 1 155.5 | 1 490.4 | 1 922.4 | 2 479.7 | 59 998.4 |