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 | 105.0 | ||||||||||
CAPEX | (23.3) | ||||||||||
Maintenance CAPEX | (16.3) | ||||||||||
Cash Flow For Owners | 88.6 | 107.3 | 129.8 | 157.0 | 190.0 | 229.9 | 278.2 | 336.6 | 407.4 | 492.9 | 11 188.2 |