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 | 1 840.0 | ||||||||||
CAPEX | (345.0) | ||||||||||
Maintenance CAPEX | (241.5) | ||||||||||
Cash Flow For Owners | 1 598.5 | 1 693.6 | 1 794.4 | 1 901.3 | 2 014.4 | 2 134.3 | 2 261.4 | 2 395.9 | 2 538.6 | 2 689.7 | 53 457.2 |