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 | 172.0 | ||||||||||
CAPEX | (22.6) | ||||||||||
Maintenance CAPEX | (15.8) | ||||||||||
Cash Flow For Owners | 156.2 | 203.0 | 264.0 | 343.2 | 446.2 | 580.0 | 754.1 | 980.4 | 1 274.6 | 1 657.1 | 40 412.0 |