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 | 65.1 | ||||||||||
CAPEX | (36.1) | ||||||||||
Maintenance CAPEX | (25.2) | ||||||||||
Cash Flow For Owners | 39.8 | 53.8 | 72.6 | 98.0 | 132.3 | 178.6 | 241.2 | 325.6 | 439.5 | 593.4 | 15 026.6 |