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 | (4 533.3) | ||||||||||
CAPEX | (22.1) | ||||||||||
Maintenance CAPEX | (15.5) | ||||||||||
Cash Flow For Owners | (4 548.7) | (6 124.3) | (8 245.6) | (11 101.7) | (14 947.0) | (20 124.3) | (27 094.8) | (36 479.7) | (49 115.4) | (66 127.7) | (1 670 129.8) |