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 | 185.8 | 215.3 | 249.5 | 289.1 | 335.0 | 388.2 | 449.9 | 521.4 | 604.2 | 13 133.5 |