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 | (69.5) | ||||||||||
CAPEX | (43.4) | ||||||||||
Maintenance CAPEX | (30.4) | ||||||||||
Cash Flow For Owners | (99.9) | (134.9) | (182.1) | (245.8) | (331.9) | (448.0) | (604.8) | (816.5) | (1 102.2) | (1 488.0) | (37 683.3) |