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 | (42.6) | ||||||||||
CAPEX | (2.1) | ||||||||||
Maintenance CAPEX | (1.5) | ||||||||||
Cash Flow For Owners | (44.1) | (59.6) | (80.4) | (108.5) | (146.5) | (197.8) | (267.1) | (360.5) | (486.7) | (657.1) | (16 639.7) |