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 | 223.4 | ||||||||||
CAPEX | (16.4) | ||||||||||
Maintenance CAPEX | (11.5) | ||||||||||
Cash Flow For Owners | 211.9 | 247.3 | 288.7 | 337.0 | 393.3 | 459.1 | 535.8 | 625.5 | 730.0 | 852.1 | 18 657.5 |