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 | 1 957.9 | ||||||||||
CAPEX | (1 248.7) | ||||||||||
Maintenance CAPEX | (874.1) | ||||||||||
Cash Flow For Owners | 1 083.8 | 1 206.1 | 1 342.3 | 1 493.7 | 1 662.3 | 1 849.9 | 2 058.7 | 2 291.1 | 2 549.7 | 2 837.4 | 59 233.3 |