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 | 162.6 | ||||||||||
CAPEX | (22.4) | ||||||||||
Maintenance CAPEX | (15.7) | ||||||||||
Cash Flow For Owners | 146.9 | 173.5 | 204.8 | 241.9 | 285.6 | 337.2 | 398.2 | 470.1 | 555.1 | 655.4 | 14 517.4 |