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 | 39.7 | ||||||||||
CAPEX | (17.2) | ||||||||||
Maintenance CAPEX | (12.0) | ||||||||||
Cash Flow For Owners | 27.7 | 37.4 | 50.4 | 68.1 | 91.9 | 124.1 | 167.5 | 226.2 | 305.3 | 412.2 | 10 437.7 |