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 | (32.3) | ||||||||||
Maintenance CAPEX | (22.6) | ||||||||||
Cash Flow For Owners | 152.8 | 186.3 | 227.1 | 276.8 | 337.4 | 411.3 | 501.4 | 611.3 | 745.1 | 908.3 | 20 771.3 |