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 | 1 459.0 | ||||||||||
CAPEX | (855.0) | ||||||||||
Maintenance CAPEX | (598.5) | ||||||||||
Cash Flow For Owners | 860.5 | 954.2 | 1 058.1 | 1 173.3 | 1 301.0 | 1 442.7 | 1 599.8 | 1 774.0 | 1 967.1 | 2 181.3 | 45 373.2 |