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 | (63.9) | ||||||||||
CAPEX | (16.4) | ||||||||||
Maintenance CAPEX | (11.5) | ||||||||||
Cash Flow For Owners | (75.4) | (99.1) | (130.4) | (171.5) | (225.7) | (296.8) | (390.5) | (513.6) | (675.7) | (888.8) | (21 931.5) |