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 | 1 017.3 | ||||||||||
CAPEX | (97.0) | ||||||||||
Maintenance CAPEX | (67.9) | ||||||||||
Cash Flow For Owners | 949.4 | 1 019.6 | 1 095.1 | 1 176.2 | 1 263.2 | 1 356.7 | 1 457.1 | 1 564.9 | 1 680.8 | 1 805.2 | 36 368.3 |