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 | 9 129.0 | ||||||||||
CAPEX | (3 562.6) | ||||||||||
Maintenance CAPEX | (2 493.8) | ||||||||||
Cash Flow For Owners | 6 635.2 | 6 935.7 | 7 249.7 | 7 578.1 | 7 921.2 | 8 280.0 | 8 654.9 | 9 046.9 | 9 456.6 | 9 884.8 | 193 823.4 |