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 | 120.1 | ||||||||||
CAPEX | (39.4) | ||||||||||
Maintenance CAPEX | (27.6) | ||||||||||
Cash Flow For Owners | 92.5 | 106.0 | 121.6 | 139.4 | 159.8 | 183.3 | 210.1 | 240.9 | 276.3 | 316.8 | 6 813.5 |