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 | 5 923.0 | ||||||||||
CAPEX | (4 626.0) | ||||||||||
Maintenance CAPEX | (3 238.2) | ||||||||||
Cash Flow For Owners | 2 684.8 | 2 822.4 | 2 967.0 | 3 119.1 | 3 278.9 | 3 447.0 | 3 623.6 | 3 809.3 | 4 004.5 | 4 209.8 | 83 016.3 |