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 | 33.5 | ||||||||||
CAPEX | (24.0) | ||||||||||
Maintenance CAPEX | (16.8) | ||||||||||
Cash Flow For Owners | 16.7 | 20.8 | 25.9 | 32.2 | 40.1 | 50.0 | 62.2 | 77.5 | 96.5 | 120.2 | 2 807.1 |