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 | 1 745.0 | 1 893.6 | 2 054.9 | 2 230.0 | 2 420.0 | 2 626.1 | 2 849.8 | 3 092.6 | 3 356.0 | 68 317.1 |