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 | 2 098.0 | ||||||||||
CAPEX | (494.0) | ||||||||||
Maintenance CAPEX | (345.8) | ||||||||||
Cash Flow For Owners | 1 752.2 | 1 842.9 | 1 938.4 | 2 038.8 | 2 144.4 | 2 255.4 | 2 372.2 | 2 495.1 | 2 624.3 | 2 760.3 | 54 460.2 |