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 | 244.4 | ||||||||||
CAPEX | (113.3) | ||||||||||
Maintenance CAPEX | (79.3) | ||||||||||
Cash Flow For Owners | 165.2 | 223.0 | 301.0 | 406.3 | 548.6 | 740.6 | 999.8 | 1 349.7 | 1 822.1 | 2 459.8 | 62 292.5 |