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 | 2 866.2 | ||||||||||
CAPEX | (704.3) | ||||||||||
Maintenance CAPEX | (493.0) | ||||||||||
Cash Flow For Owners | 2 373.2 | 2 491.8 | 2 616.4 | 2 747.2 | 2 884.6 | 3 028.8 | 3 180.3 | 3 339.3 | 3 506.3 | 3 681.6 | 72 514.3 |