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 | 1 678.0 | ||||||||||
CAPEX | (921.0) | ||||||||||
Maintenance CAPEX | (644.7) | ||||||||||
Cash Flow For Owners | 1 033.3 | 1 177.9 | 1 342.7 | 1 530.5 | 1 744.7 | 1 988.8 | 2 267.0 | 2 584.2 | 2 945.8 | 3 357.9 | 71 802.4 |