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 | 306.2 | ||||||||||
CAPEX | (121.3) | ||||||||||
Maintenance CAPEX | (84.9) | ||||||||||
Cash Flow For Owners | 221.3 | 275.9 | 344.1 | 429.2 | 535.2 | 667.5 | 832.5 | 1 038.2 | 1 294.7 | 1 614.7 | 37 774.4 |