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 | 11 166.2 | ||||||||||
CAPEX | (2 083.1) | ||||||||||
Maintenance CAPEX | (1 458.2) | ||||||||||
Cash Flow For Owners | 9 708.0 | 11 520.3 | 13 670.8 | 16 222.8 | 19 251.3 | 22 845.0 | 27 109.6 | 32 170.3 | 38 175.7 | 45 302.2 | 1 008 444.3 |