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 | 282.7 | ||||||||||
CAPEX | (186.5) | ||||||||||
Maintenance CAPEX | (130.6) | ||||||||||
Cash Flow For Owners | 152.2 | 185.5 | 226.2 | 275.7 | 336.1 | 409.8 | 499.6 | 609.1 | 742.6 | 905.3 | 20 703.6 |