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 | 1 483.2 | ||||||||||
CAPEX | (865.4) | ||||||||||
Maintenance CAPEX | (605.8) | ||||||||||
Cash Flow For Owners | 877.4 | 950.0 | 1 028.6 | 1 113.8 | 1 206.0 | 1 305.8 | 1 413.8 | 1 530.8 | 1 657.5 | 1 794.7 | 36 453.1 |