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 | 3 477.0 | ||||||||||
CAPEX | (680.0) | ||||||||||
Maintenance CAPEX | (476.0) | ||||||||||
Cash Flow For Owners | 3 001.0 | 3 243.9 | 3 506.5 | 3 790.3 | 4 097.1 | 4 428.8 | 4 787.3 | 5 174.8 | 5 593.7 | 6 046.4 | 122 604.0 |