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 | 3 412.0 | ||||||||||
CAPEX | (3 120.6) | ||||||||||
Maintenance CAPEX | (2 184.4) | ||||||||||
Cash Flow For Owners | 1 227.5 | 1 247.5 | 1 267.8 | 1 288.4 | 1 309.3 | 1 330.6 | 1 352.3 | 1 374.2 | 1 396.6 | 1 419.3 | 27 056.9 |