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 | 22.2 | ||||||||||
CAPEX | (6.4) | ||||||||||
Maintenance CAPEX | (4.5) | ||||||||||
Cash Flow For Owners | 17.7 | 20.8 | 24.5 | 28.7 | 33.8 | 39.7 | 46.6 | 54.8 | 64.4 | 75.6 | 1 666.6 |