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 | 5 390.0 | ||||||||||
CAPEX | (3 231.0) | ||||||||||
Maintenance CAPEX | (2 261.7) | ||||||||||
Cash Flow For Owners | 3 128.3 | 3 432.7 | 3 766.8 | 4 133.3 | 4 535.6 | 4 976.9 | 5 461.3 | 5 992.7 | 6 575.9 | 7 215.8 | 148 530.5 |