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 | 119.6 | 154.6 | 200.0 | 258.6 | 334.5 | 432.6 | 559.4 | 723.5 | 935.6 | 22 697.4 |