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 | (352.7) | ||||||||||
CAPEX | (121.9) | ||||||||||
Maintenance CAPEX | (85.3) | ||||||||||
Cash Flow For Owners | (438.0) | (591.3) | (798.3) | (1 077.6) | (1 454.8) | (1 964.0) | (2 651.4) | (3 579.4) | (4 832.2) | (6 523.5) | (165 201.6) |