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 | 6 014.9 | ||||||||||
CAPEX | (1 755.1) | ||||||||||
Maintenance CAPEX | (1 228.6) | ||||||||||
Cash Flow For Owners | 4 786.3 | 5 516.1 | 6 357.3 | 7 326.7 | 8 444.0 | 9 731.6 | 11 215.6 | 12 925.8 | 14 896.9 | 17 168.6 | 371 169.2 |