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 | 277.6 | ||||||||||
CAPEX | (562.5) | ||||||||||
Maintenance CAPEX | (393.8) | ||||||||||
Cash Flow For Owners | (116.2) | (147.8) | (188.0) | (239.1) | (304.1) | (386.9) | (492.1) | (625.9) | (796.2) | (1 012.7) | (24 164.1) |