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 | 1 204.6 | 1 345.6 | 1 503.1 | 1 679.0 | 1 875.6 | 2 095.2 | 2 340.4 | 2 614.4 | 2 920.5 | 61 196.9 |