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 | 4 463.1 | ||||||||||
CAPEX | (264.6) | ||||||||||
Maintenance CAPEX | (185.2) | ||||||||||
Cash Flow For Owners | 4 277.9 | 4 571.4 | 4 885.1 | 5 220.3 | 5 578.5 | 5 961.3 | 6 370.3 | 6 807.4 | 7 274.5 | 7 773.7 | 155 829.7 |