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 | 1 081.5 | ||||||||||
CAPEX | (247.1) | ||||||||||
Maintenance CAPEX | (172.9) | ||||||||||
Cash Flow For Owners | 908.5 | 980.5 | 1 058.1 | 1 141.9 | 1 232.4 | 1 330.0 | 1 435.3 | 1 549.0 | 1 671.7 | 1 804.1 | 36 523.2 |