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 | 12 331.5 | ||||||||||
CAPEX | (4 550.4) | ||||||||||
Maintenance CAPEX | (3 185.3) | ||||||||||
Cash Flow For Owners | 9 146.3 | 10 008.9 | 10 952.9 | 11 986.0 | 13 116.5 | 14 353.6 | 15 707.4 | 17 188.8 | 18 810.1 | 20 584.2 | 422 549.2 |