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 | 32.7 | ||||||||||
CAPEX | (15.7) | ||||||||||
Maintenance CAPEX | (11.0) | ||||||||||
Cash Flow For Owners | 21.8 | 29.1 | 39.0 | 52.1 | 69.7 | 93.2 | 124.7 | 166.8 | 223.0 | 298.3 | 7 484.0 |