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 | 1 499.4 | ||||||||||
CAPEX | (356.8) | ||||||||||
Maintenance CAPEX | (249.8) | ||||||||||
Cash Flow For Owners | 1 249.6 | 1 328.4 | 1 412.0 | 1 501.0 | 1 595.5 | 1 696.0 | 1 802.9 | 1 916.4 | 2 037.2 | 2 165.5 | 43 180.6 |