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 | 2 005.0 | ||||||||||
CAPEX | (1 390.0) | ||||||||||
Maintenance CAPEX | (973.0) | ||||||||||
Cash Flow For Owners | 1 032.0 | 1 096.6 | 1 165.2 | 1 238.1 | 1 315.6 | 1 397.9 | 1 485.3 | 1 578.3 | 1 677.0 | 1 782.0 | 35 518.7 |