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 | 1 401.3 | ||||||||||
CAPEX | (114.9) | ||||||||||
Maintenance CAPEX | (80.4) | ||||||||||
Cash Flow For Owners | 1 320.9 | 1 463.4 | 1 621.4 | 1 796.4 | 1 990.3 | 2 205.1 | 2 443.1 | 2 706.8 | 2 998.9 | 3 322.6 | 69 055.2 |