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 | 1 425.5 | ||||||||||
CAPEX | (739.1) | ||||||||||
Maintenance CAPEX | (517.4) | ||||||||||
Cash Flow For Owners | 908.1 | 953.5 | 1 001.2 | 1 051.2 | 1 103.8 | 1 159.0 | 1 216.9 | 1 277.8 | 1 341.7 | 1 408.8 | 27 747.6 |