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 | 4 989.0 | ||||||||||
CAPEX | (2 578.0) | ||||||||||
Maintenance CAPEX | (1 804.6) | ||||||||||
Cash Flow For Owners | 3 184.4 | 3 415.9 | 3 664.1 | 3 930.5 | 4 216.2 | 4 522.6 | 4 851.4 | 5 204.0 | 5 582.3 | 5 988.0 | 120 491.3 |