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 | 1 519.2 | ||||||||||
CAPEX | (685.3) | ||||||||||
Maintenance CAPEX | (479.7) | ||||||||||
Cash Flow For Owners | 1 039.5 | 1 112.2 | 1 189.9 | 1 273.1 | 1 362.1 | 1 457.4 | 1 559.3 | 1 668.3 | 1 784.9 | 1 909.7 | 38 328.8 |