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 | 3 865.0 | ||||||||||
CAPEX | (1 442.0) | ||||||||||
Maintenance CAPEX | (1 009.4) | ||||||||||
Cash Flow For Owners | 2 855.6 | 2 998.4 | 3 148.3 | 3 305.7 | 3 471.0 | 3 644.5 | 3 826.8 | 4 018.1 | 4 219.0 | 4 430.0 | 87 255.2 |