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 | 503.5 | ||||||||||
CAPEX | (37.4) | ||||||||||
Maintenance CAPEX | (26.2) | ||||||||||
Cash Flow For Owners | 477.4 | 571.1 | 683.3 | 817.5 | 978.0 | 1 170.1 | 1 399.9 | 1 674.8 | 2 003.8 | 2 397.3 | 53 802.2 |