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) | (148.1) | (188.8) | (240.6) | (306.8) | (391.0) | (498.4) | (635.4) | (809.9) | (1 032.4) | (24 686.8) |