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 | 3 249.0 | ||||||||||
CAPEX | (3 066.0) | ||||||||||
Maintenance CAPEX | (2 146.2) | ||||||||||
Cash Flow For Owners | 1 102.8 | 1 205.1 | 1 316.9 | 1 439.0 | 1 572.5 | 1 718.3 | 1 877.7 | 2 051.8 | 2 242.1 | 2 450.1 | 50 222.9 |