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 | 283.4 | ||||||||||
CAPEX | (44.8) | ||||||||||
Maintenance CAPEX | (31.4) | ||||||||||
Cash Flow For Owners | 252.0 | 340.3 | 459.3 | 620.1 | 837.2 | 1 130.2 | 1 525.7 | 2 059.7 | 2 780.6 | 3 753.8 | 95 062.2 |