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 | 196.2 | ||||||||||
CAPEX | (19.1) | ||||||||||
Maintenance CAPEX | (13.4) | ||||||||||
Cash Flow For Owners | 182.8 | 229.6 | 288.5 | 362.4 | 455.3 | 572.0 | 718.6 | 902.8 | 1 134.2 | 1 424.9 | 33 580.0 |