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 | 4 107.0 | ||||||||||
CAPEX | (561.0) | ||||||||||
Maintenance CAPEX | (392.7) | ||||||||||
Cash Flow For Owners | 3 714.3 | 3 877.4 | 4 047.7 | 4 225.5 | 4 411.1 | 4 604.8 | 4 807.0 | 5 018.1 | 5 238.5 | 5 468.6 | 107 088.1 |