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 | 72.5 | ||||||||||
CAPEX | (29.5) | ||||||||||
Maintenance CAPEX | (20.6) | ||||||||||
Cash Flow For Owners | 51.9 | 56.7 | 62.0 | 67.8 | 74.1 | 81.0 | 88.6 | 96.9 | 105.9 | 115.8 | 2 375.6 |