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 | (41.4) | ||||||||||
CAPEX | (3.0) | ||||||||||
Maintenance CAPEX | (2.1) | ||||||||||
Cash Flow For Owners | (43.5) | (58.3) | (78.2) | (104.7) | (140.4) | (188.1) | (252.0) | (337.7) | (452.5) | (606.3) | (15 240.1) |