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 | 1 216.6 | 1 365.6 | 1 532.9 | 1 720.7 | 1 931.5 | 2 168.1 | 2 433.7 | 2 731.8 | 3 066.5 | 64 570.4 |