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 | 2 862.5 | ||||||||||
CAPEX | (1 300.5) | ||||||||||
Maintenance CAPEX | (910.4) | ||||||||||
Cash Flow For Owners | 1 952.2 | 2 068.0 | 2 190.8 | 2 320.9 | 2 458.6 | 2 604.6 | 2 759.2 | 2 923.0 | 3 096.5 | 3 280.4 | 65 188.3 |