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 | 90.9 | ||||||||||
CAPEX | (5.7) | ||||||||||
Maintenance CAPEX | (4.0) | ||||||||||
Cash Flow For Owners | 86.9 | 117.3 | 158.3 | 213.7 | 288.5 | 389.5 | 525.9 | 709.9 | 958.4 | 1 293.8 | 32 764.6 |