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 | 4 652.3 | ||||||||||
CAPEX | (396.7) | ||||||||||
Maintenance CAPEX | (277.7) | ||||||||||
Cash Flow For Owners | 4 374.6 | 4 971.5 | 5 649.9 | 6 420.9 | 7 297.0 | 8 292.7 | 9 424.3 | 10 710.3 | 12 171.7 | 13 832.6 | 294 887.4 |