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 | 6 095.6 | ||||||||||
CAPEX | (2 777.5) | ||||||||||
Maintenance CAPEX | (1 944.2) | ||||||||||
Cash Flow For Owners | 4 151.4 | 4 509.6 | 4 898.7 | 5 321.4 | 5 780.6 | 6 279.4 | 6 821.2 | 7 409.8 | 8 049.2 | 8 743.7 | 178 173.3 |