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 | 6 805.0 | ||||||||||
CAPEX | (2 064.0) | ||||||||||
Maintenance CAPEX | (1 444.8) | ||||||||||
Cash Flow For Owners | 5 360.2 | 5 645.6 | 5 946.2 | 6 262.7 | 6 596.2 | 6 947.3 | 7 317.2 | 7 706.8 | 8 117.1 | 8 549.3 | 168 910.7 |