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 | 4 341.0 | ||||||||||
CAPEX | (2 367.0) | ||||||||||
Maintenance CAPEX | (1 656.9) | ||||||||||
Cash Flow For Owners | 2 684.1 | 2 904.2 | 3 142.4 | 3 400.2 | 3 679.0 | 3 980.8 | 4 307.2 | 4 660.5 | 5 042.7 | 5 456.3 | 110 747.7 |