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 | 1 505.0 | ||||||||||
CAPEX | (438.0) | ||||||||||
Maintenance CAPEX | (306.6) | ||||||||||
Cash Flow For Owners | 1 198.4 | 1 246.9 | 1 297.4 | 1 350.0 | 1 404.6 | 1 461.5 | 1 520.7 | 1 582.3 | 1 646.4 | 1 713.1 | 33 436.2 |