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 | 1 099.9 | ||||||||||
CAPEX | (30.8) | ||||||||||
Maintenance CAPEX | (21.6) | ||||||||||
Cash Flow For Owners | 1 078.3 | 1 202.0 | 1 339.8 | 1 493.5 | 1 664.8 | 1 855.7 | 2 068.5 | 2 305.7 | 2 570.1 | 2 864.9 | 59 904.0 |