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 | 1 872.7 | ||||||||||
CAPEX | (380.6) | ||||||||||
Maintenance CAPEX | (266.4) | ||||||||||
Cash Flow For Owners | 1 606.3 | 1 705.1 | 1 810.1 | 1 921.5 | 2 039.7 | 2 165.2 | 2 298.5 | 2 439.9 | 2 590.1 | 2 749.5 | 54 750.1 |