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 | 5 220.0 | ||||||||||
CAPEX | (797.0) | ||||||||||
Maintenance CAPEX | (557.9) | ||||||||||
Cash Flow For Owners | 4 662.1 | 5 551.7 | 6 611.1 | 7 872.7 | 9 375.0 | 11 164.0 | 13 294.3 | 15 831.2 | 18 852.1 | 22 449.5 | 501 482.1 |