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 | 2 077.0 | ||||||||||
CAPEX | (670.0) | ||||||||||
Maintenance CAPEX | (469.0) | ||||||||||
Cash Flow For Owners | 1 608.0 | 1 747.8 | 1 899.7 | 2 064.9 | 2 244.4 | 2 439.5 | 2 651.6 | 2 882.1 | 3 132.7 | 3 405.0 | 69 427.0 |