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 | (103.7) | ||||||||||
CAPEX | (20.7) | ||||||||||
Maintenance CAPEX | (14.5) | ||||||||||
Cash Flow For Owners | (118.1) | (159.5) | (215.3) | (290.6) | (392.4) | (529.7) | (715.1) | (965.4) | (1 303.3) | (1 759.4) | (44 556.1) |