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 | 3 049.6 | ||||||||||
CAPEX | (1 023.4) | ||||||||||
Maintenance CAPEX | (716.4) | ||||||||||
Cash Flow For Owners | 2 333.2 | 2 472.3 | 2 619.7 | 2 775.9 | 2 941.4 | 3 116.8 | 3 302.6 | 3 499.5 | 3 708.2 | 3 929.3 | 78 102.3 |