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 | 217.5 | ||||||||||
CAPEX | (4.2) | ||||||||||
Maintenance CAPEX | (3.0) | ||||||||||
Cash Flow For Owners | 214.5 | 242.5 | 274.1 | 309.9 | 350.3 | 396.0 | 447.7 | 506.1 | 572.1 | 646.7 | 13 713.9 |