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 | 972.4 | 1 040.8 | 1 113.9 | 1 192.3 | 1 276.1 | 1 365.8 | 1 461.8 | 1 564.6 | 1 674.6 | 33 622.0 |