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 | 66.5 | ||||||||||
CAPEX | 2.7 | ||||||||||
Maintenance CAPEX | 1.9 | ||||||||||
Cash Flow For Owners | 68.3 | 79.1 | 91.6 | 106.0 | 122.7 | 142.0 | 164.4 | 190.2 | 220.2 | 254.9 | 5 534.4 |