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 | 129.4 | ||||||||||
CAPEX | (13.6) | ||||||||||
Maintenance CAPEX | (9.6) | ||||||||||
Cash Flow For Owners | 119.9 | 161.8 | 218.5 | 294.9 | 398.2 | 537.5 | 725.7 | 979.6 | 1 322.5 | 1 785.4 | 45 213.2 |