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 | 122.2 | ||||||||||
CAPEX | (10.1) | ||||||||||
Maintenance CAPEX | (7.1) | ||||||||||
Cash Flow For Owners | 115.2 | 137.5 | 164.1 | 195.8 | 233.7 | 278.9 | 332.9 | 397.3 | 474.2 | 566.0 | 12 671.9 |