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 | 3 852.5 | ||||||||||
CAPEX | (730.5) | ||||||||||
Maintenance CAPEX | (511.3) | ||||||||||
Cash Flow For Owners | 3 341.2 | 3 776.3 | 4 268.0 | 4 823.7 | 5 451.8 | 6 161.7 | 6 964.0 | 7 870.8 | 8 895.6 | 10 053.9 | 213 154.9 |