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 | 1 207.3 | 1 321.7 | 1 446.9 | 1 584.1 | 1 734.2 | 1 898.5 | 2 078.4 | 2 275.3 | 2 491.0 | 51 154.8 |