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 | 169.4 | ||||||||||
CAPEX | (2.3) | ||||||||||
Maintenance CAPEX | (1.6) | ||||||||||
Cash Flow For Owners | 167.8 | 226.0 | 304.4 | 410.1 | 552.4 | 744.1 | 1 002.4 | 1 350.2 | 1 818.9 | 2 450.1 | 61 912.5 |