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 | 1 685.0 | ||||||||||
CAPEX | (155.0) | ||||||||||
Maintenance CAPEX | (108.5) | ||||||||||
Cash Flow For Owners | 1 576.5 | 1 672.6 | 1 774.5 | 1 882.6 | 1 997.4 | 2 119.1 | 2 248.2 | 2 385.2 | 2 530.5 | 2 684.8 | 53 431.3 |