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 | 67.2 | ||||||||||
CAPEX | (8.9) | ||||||||||
Maintenance CAPEX | (6.2) | ||||||||||
Cash Flow For Owners | 61.0 | 75.1 | 92.5 | 113.9 | 140.2 | 172.6 | 212.4 | 261.5 | 321.9 | 396.3 | 9 151.2 |