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 | 85.6 | ||||||||||
CAPEX | (21.7) | ||||||||||
Maintenance CAPEX | (15.2) | ||||||||||
Cash Flow For Owners | 70.4 | 81.3 | 93.9 | 108.4 | 125.2 | 144.5 | 166.9 | 192.7 | 222.5 | 256.9 | 5 563.7 |