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 | 1 286.7 | ||||||||||
CAPEX | (168.1) | ||||||||||
Maintenance CAPEX | (117.6) | ||||||||||
Cash Flow For Owners | 1 169.0 | 1 200.9 | 1 233.7 | 1 267.3 | 1 301.9 | 1 337.5 | 1 373.9 | 1 411.4 | 1 450.0 | 1 489.5 | 28 703.8 |