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 | 1 460.9 | 1 615.7 | 1 787.0 | 1 976.5 | 2 186.0 | 2 417.7 | 2 674.0 | 2 957.5 | 3 271.0 | 67 863.2 |