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 | 1 327.1 | ||||||||||
CAPEX | (246.5) | ||||||||||
Maintenance CAPEX | (172.6) | ||||||||||
Cash Flow For Owners | 1 154.5 | 1 263.5 | 1 382.7 | 1 513.1 | 1 655.8 | 1 812.0 | 1 983.0 | 2 170.0 | 2 374.7 | 2 598.7 | 53 347.3 |