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 | 4 563.0 | ||||||||||
CAPEX | (2 078.0) | ||||||||||
Maintenance CAPEX | (1 454.6) | ||||||||||
Cash Flow For Owners | 3 108.4 | 3 293.4 | 3 489.5 | 3 697.2 | 3 917.3 | 4 150.4 | 4 397.5 | 4 659.3 | 4 936.6 | 5 230.5 | 103 956.6 |