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 | 40.3 | ||||||||||
CAPEX | (93.7) | ||||||||||
Maintenance CAPEX | (65.6) | ||||||||||
Cash Flow For Owners | (25.2) | (34.1) | (46.0) | (62.1) | (83.9) | (113.2) | (152.8) | (206.3) | (278.5) | (376.0) | (9 521.9) |