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 | 3 435.0 | ||||||||||
CAPEX | (790.0) | ||||||||||
Maintenance CAPEX | (553.0) | ||||||||||
Cash Flow For Owners | 2 882.0 | 3 264.9 | 3 698.7 | 4 190.0 | 4 746.7 | 5 377.3 | 6 091.8 | 6 901.1 | 7 817.9 | 8 856.6 | 188 210.1 |