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 | 4 685.0 | ||||||||||
CAPEX | (184.0) | ||||||||||
Maintenance CAPEX | (128.8) | ||||||||||
Cash Flow For Owners | 4 556.2 | 5 123.5 | 5 761.4 | 6 478.7 | 7 285.3 | 8 192.3 | 9 212.3 | 10 359.2 | 11 649.0 | 13 099.4 | 276 319.5 |