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 | 3 422.8 | 3 679.1 | 3 954.6 | 4 250.7 | 4 569.0 | 4 911.1 | 5 278.8 | 5 674.0 | 6 098.9 | 122 972.7 |