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 | (128.3) | ||||||||||
Maintenance CAPEX | (89.8) | ||||||||||
Cash Flow For Owners | 85.7 | 105.0 | 128.7 | 157.7 | 193.3 | 236.9 | 290.3 | 355.8 | 436.1 | 534.5 | 12 287.8 |