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 | 138.3 | ||||||||||
CAPEX | (55.8) | ||||||||||
Maintenance CAPEX | (39.0) | ||||||||||
Cash Flow For Owners | 99.3 | 108.4 | 118.5 | 129.5 | 141.4 | 154.5 | 168.8 | 184.5 | 201.5 | 220.2 | 4 513.2 |