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 | 2 296.2 | ||||||||||
CAPEX | (651.9) | ||||||||||
Maintenance CAPEX | (456.3) | ||||||||||
Cash Flow For Owners | 1 839.9 | 1 981.3 | 2 133.6 | 2 297.7 | 2 474.3 | 2 664.6 | 2 869.4 | 3 090.0 | 3 327.6 | 3 583.4 | 72 387.7 |