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 | 1 002.8 | ||||||||||
CAPEX | (642.5) | ||||||||||
Maintenance CAPEX | (449.8) | ||||||||||
Cash Flow For Owners | 553.0 | 612.7 | 678.8 | 752.0 | 833.0 | 922.9 | 1 022.4 | 1 132.7 | 1 254.8 | 1 390.1 | 28 888.7 |