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 | 1 192.0 | ||||||||||
CAPEX | (403.0) | ||||||||||
Maintenance CAPEX | (282.1) | ||||||||||
Cash Flow For Owners | 909.9 | 940.0 | 971.1 | 1 003.2 | 1 036.4 | 1 070.6 | 1 106.0 | 1 142.6 | 1 180.4 | 1 219.4 | 23 630.7 |