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 | 2 205.0 | ||||||||||
CAPEX | (263.6) | ||||||||||
Maintenance CAPEX | (184.5) | ||||||||||
Cash Flow For Owners | 2 020.4 | 2 233.7 | 2 469.5 | 2 730.3 | 3 018.5 | 3 337.1 | 3 689.4 | 4 078.9 | 4 509.5 | 4 985.6 | 103 396.4 |