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 | 2 415.0 | ||||||||||
CAPEX | (1 111.2) | ||||||||||
Maintenance CAPEX | (777.8) | ||||||||||
Cash Flow For Owners | 1 637.2 | 1 924.7 | 2 262.7 | 2 660.1 | 3 127.3 | 3 676.6 | 4 322.3 | 5 081.4 | 5 973.9 | 7 023.1 | 154 881.5 |