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 | 246.7 | 333.1 | 449.7 | 607.1 | 819.6 | 1 106.4 | 1 493.6 | 2 016.4 | 2 722.2 | 68 936.3 |