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 | 259.8 | ||||||||||
CAPEX | (9.9) | ||||||||||
Maintenance CAPEX | (6.9) | ||||||||||
Cash Flow For Owners | 252.9 | 341.4 | 460.8 | 622.1 | 839.9 | 1 133.8 | 1 530.6 | 2 066.4 | 2 789.6 | 3 766.0 | 95 370.0 |