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 | 41.1 | ||||||||||
CAPEX | (4.9) | ||||||||||
Maintenance CAPEX | (3.4) | ||||||||||
Cash Flow For Owners | 37.6 | 50.8 | 68.6 | 92.5 | 124.9 | 168.7 | 227.7 | 307.4 | 415.0 | 560.2 | 14 187.4 |