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 | 129.5 | ||||||||||
CAPEX | (15.5) | ||||||||||
Maintenance CAPEX | (10.9) | ||||||||||
Cash Flow For Owners | 118.6 | 135.5 | 154.8 | 176.9 | 202.2 | 231.0 | 264.0 | 301.7 | 344.7 | 393.9 | 8 444.4 |