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 | 275.7 | 343.6 | 428.2 | 533.6 | 664.9 | 828.6 | 1 032.5 | 1 286.7 | 1 603.4 | 37 480.2 |