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 | 1 725.2 | ||||||||||
CAPEX | (646.6) | ||||||||||
Maintenance CAPEX | (452.6) | ||||||||||
Cash Flow For Owners | 1 272.5 | 1 447.1 | 1 645.6 | 1 871.4 | 2 128.1 | 2 420.0 | 2 752.0 | 3 129.6 | 3 558.9 | 4 047.1 | 86 332.6 |