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 | 4 267.0 | ||||||||||
CAPEX | (852.0) | ||||||||||
Maintenance CAPEX | (596.4) | ||||||||||
Cash Flow For Owners | 3 670.6 | 4 524.4 | 5 576.9 | 6 874.1 | 8 473.1 | 10 444.1 | 12 873.5 | 15 868.1 | 19 559.2 | 24 109.0 | 557 450.6 |