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 | 3 678.4 | ||||||||||
CAPEX | (105.6) | ||||||||||
Maintenance CAPEX | (73.9) | ||||||||||
Cash Flow For Owners | 3 604.4 | 3 784.7 | 3 973.9 | 4 172.6 | 4 381.2 | 4 600.3 | 4 830.3 | 5 071.8 | 5 325.4 | 5 591.7 | 110 136.4 |