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 | 7 388.0 | ||||||||||
CAPEX | (4 298.0) | ||||||||||
Maintenance CAPEX | (3 008.6) | ||||||||||
Cash Flow For Owners | 4 379.4 | 4 598.4 | 4 828.3 | 5 069.7 | 5 323.2 | 5 589.3 | 5 868.8 | 6 162.3 | 6 470.4 | 6 793.9 | 133 816.1 |