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 | 131.8 | ||||||||||
CAPEX | (44.0) | ||||||||||
Maintenance CAPEX | (30.8) | ||||||||||
Cash Flow For Owners | 101.0 | 127.5 | 161.0 | 203.2 | 256.5 | 323.8 | 408.7 | 515.9 | 651.3 | 822.2 | 19 468.8 |