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 | 444.0 | ||||||||||
CAPEX | (80.0) | ||||||||||
Maintenance CAPEX | (56.0) | ||||||||||
Cash Flow For Owners | 388.0 | 407.5 | 428.0 | 449.5 | 472.1 | 495.8 | 520.7 | 546.9 | 574.4 | 603.2 | 11 884.6 |