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 | 175.4 | ||||||||||
CAPEX | (32.9) | ||||||||||
Maintenance CAPEX | (23.0) | ||||||||||
Cash Flow For Owners | 152.4 | 180.6 | 214.0 | 253.7 | 300.6 | 356.3 | 422.3 | 500.5 | 593.2 | 703.1 | 15 631.3 |