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 | 1 156.2 | ||||||||||
CAPEX | (179.8) | ||||||||||
Maintenance CAPEX | (125.9) | ||||||||||
Cash Flow For Owners | 1 030.3 | 1 068.9 | 1 109.0 | 1 150.5 | 1 193.6 | 1 238.3 | 1 284.7 | 1 332.8 | 1 382.7 | 1 434.5 | 27 916.4 |