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 | 7 450.0 | ||||||||||
CAPEX | (683.0) | ||||||||||
Maintenance CAPEX | (478.1) | ||||||||||
Cash Flow For Owners | 6 971.9 | 7 455.5 | 7 972.6 | 8 525.6 | 9 117.0 | 9 749.4 | 10 425.6 | 11 148.8 | 11 922.1 | 12 749.1 | 255 743.8 |