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 | 1 722.0 | ||||||||||
CAPEX | (625.0) | ||||||||||
Maintenance CAPEX | (437.5) | ||||||||||
Cash Flow For Owners | 1 284.5 | 1 426.3 | 1 583.8 | 1 758.7 | 1 952.9 | 2 168.6 | 2 408.0 | 2 673.9 | 2 969.2 | 3 297.0 | 68 676.6 |