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 | 2 966.0 | ||||||||||
CAPEX | (575.0) | ||||||||||
Maintenance CAPEX | (402.5) | ||||||||||
Cash Flow For Owners | 2 563.5 | 2 774.0 | 3 001.7 | 3 248.1 | 3 514.8 | 3 803.3 | 4 115.6 | 4 453.5 | 4 819.1 | 5 214.7 | 105 852.1 |