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 | 174.3 | ||||||||||
CAPEX | (19.9) | ||||||||||
Maintenance CAPEX | (14.0) | ||||||||||
Cash Flow For Owners | 160.3 | 186.7 | 217.5 | 253.4 | 295.1 | 343.8 | 400.5 | 466.5 | 543.4 | 632.9 | 13 830.1 |