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 | 3 273.0 | 3 717.0 | 4 221.3 | 4 794.0 | 5 444.4 | 6 183.1 | 7 021.9 | 7 974.6 | 9 056.5 | 192 936.4 |