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 | 5 487.3 | 6 458.6 | 7 601.8 | 8 947.4 | 10 531.1 | 12 395.2 | 14 589.2 | 17 171.6 | 20 211.1 | 446 241.4 |