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 | 1 607.0 | ||||||||||
CAPEX | (40.0) | ||||||||||
Maintenance CAPEX | (28.0) | ||||||||||
Cash Flow For Owners | 1 579.0 | 1 762.3 | 1 967.0 | 2 195.4 | 2 450.3 | 2 734.8 | 3 052.3 | 3 406.7 | 3 802.3 | 4 243.8 | 88 851.1 |