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 | 6 929.4 | 7 236.7 | 7 557.7 | 7 892.8 | 8 242.9 | 8 608.4 | 8 990.2 | 9 388.9 | 9 805.3 | 192 090.1 |