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 | 3 308.6 | ||||||||||
CAPEX | (277.4) | ||||||||||
Maintenance CAPEX | (194.2) | ||||||||||
Cash Flow For Owners | 3 114.4 | 3 488.0 | 3 906.4 | 4 375.0 | 4 899.9 | 5 487.6 | 6 145.9 | 6 883.2 | 7 708.9 | 8 633.6 | 181 383.3 |