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 | 24.7 | ||||||||||
CAPEX | (136.0) | ||||||||||
Maintenance CAPEX | (95.2) | ||||||||||
Cash Flow For Owners | (70.5) | (92.7) | (121.8) | (160.1) | (210.4) | (276.6) | (363.5) | (477.8) | (628.0) | (825.5) | (20 352.7) |