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 | 2 764.0 | 2 980.3 | 3 213.4 | 3 464.8 | 3 735.8 | 4 028.0 | 4 343.1 | 4 682.9 | 5 049.2 | 102 125.1 |