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 | 4 952.0 | 5 382.1 | 5 849.6 | 6 357.7 | 6 909.9 | 7 510.1 | 8 162.5 | 8 871.5 | 9 642.1 | 196 582.4 |