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 | 2 193.3 | ||||||||||
CAPEX | (1 300.5) | ||||||||||
Maintenance CAPEX | (910.4) | ||||||||||
Cash Flow For Owners | 1 283.0 | 1 359.1 | 1 439.8 | 1 525.3 | 1 615.8 | 1 711.7 | 1 813.4 | 1 921.0 | 2 035.0 | 2 155.9 | 42 841.6 |