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 | 1 027.6 | ||||||||||
CAPEX | (658.3) | ||||||||||
Maintenance CAPEX | (460.8) | ||||||||||
Cash Flow For Owners | 566.8 | 638.3 | 718.9 | 809.7 | 912.0 | 1 027.2 | 1 156.9 | 1 303.0 | 1 467.5 | 1 652.8 | 34 920.7 |