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 | 11.7 | ||||||||||
CAPEX | (5.4) | ||||||||||
Maintenance CAPEX | (3.8) | ||||||||||
Cash Flow For Owners | 7.9 | 10.0 | 12.6 | 15.9 | 20.1 | 25.3 | 32.0 | 40.4 | 50.9 | 64.3 | 1 523.1 |