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 | 27.6 | ||||||||||
CAPEX | (7.0) | ||||||||||
Maintenance CAPEX | (4.9) | ||||||||||
Cash Flow For Owners | 22.7 | 30.6 | 41.3 | 55.8 | 75.4 | 101.7 | 137.3 | 185.4 | 250.3 | 337.9 | 8 556.7 |