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 | 2 862.5 | ||||||||||
CAPEX | (1 299.4) | ||||||||||
Maintenance CAPEX | (909.6) | ||||||||||
Cash Flow For Owners | 1 952.9 | 2 074.7 | 2 204.2 | 2 341.6 | 2 487.7 | 2 642.9 | 2 807.7 | 2 982.9 | 3 168.9 | 3 366.6 | 67 092.0 |