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 | 74.3 | ||||||||||
CAPEX | (5.3) | ||||||||||
Maintenance CAPEX | (3.7) | ||||||||||
Cash Flow For Owners | 70.6 | 91.5 | 118.6 | 153.6 | 199.0 | 257.8 | 333.9 | 432.6 | 560.5 | 726.1 | 17 645.1 |