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 | 9 107.0 | ||||||||||
CAPEX | (2 781.0) | ||||||||||
Maintenance CAPEX | (1 946.7) | ||||||||||
Cash Flow For Owners | 7 160.3 | 7 590.6 | 8 046.7 | 8 530.2 | 9 042.8 | 9 586.2 | 10 162.2 | 10 772.9 | 11 420.2 | 12 106.5 | 240 747.3 |