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 | 111.1 | ||||||||||
CAPEX | (41.1) | ||||||||||
Maintenance CAPEX | (28.8) | ||||||||||
Cash Flow For Owners | 82.3 | 88.3 | 94.6 | 101.5 | 108.8 | 116.6 | 125.0 | 134.0 | 143.7 | 154.0 | 3 098.0 |