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 | 99.3 | ||||||||||
CAPEX | (18.6) | ||||||||||
Maintenance CAPEX | (13.1) | ||||||||||
Cash Flow For Owners | 86.2 | 94.9 | 104.5 | 115.1 | 126.7 | 139.5 | 153.5 | 169.0 | 186.1 | 204.8 | 4 230.2 |