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 | 145.9 | ||||||||||
CAPEX | (57.6) | ||||||||||
Maintenance CAPEX | (40.3) | ||||||||||
Cash Flow For Owners | 105.6 | 142.3 | 191.7 | 258.3 | 348.1 | 469.1 | 632.2 | 851.9 | 1 148.1 | 1 547.1 | 39 109.5 |