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 | 1 926.7 | ||||||||||
CAPEX | (989.2) | ||||||||||
Maintenance CAPEX | (692.4) | ||||||||||
Cash Flow For Owners | 1 234.3 | 1 387.8 | 1 560.4 | 1 754.5 | 1 972.8 | 2 218.2 | 2 494.1 | 2 804.3 | 3 153.2 | 3 545.4 | 74 779.6 |