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 | 5 569.0 | ||||||||||
CAPEX | (7 097.0) | ||||||||||
Maintenance CAPEX | (4 967.9) | ||||||||||
Cash Flow For Owners | 601.1 | 619.9 | 639.2 | 659.2 | 679.8 | 701.0 | 722.9 | 745.4 | 768.7 | 792.7 | 15 334.5 |