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 | 1 398.0 | ||||||||||
CAPEX | (248.0) | ||||||||||
Maintenance CAPEX | (173.6) | ||||||||||
Cash Flow For Owners | 1 224.4 | 1 285.6 | 1 349.9 | 1 417.4 | 1 488.3 | 1 562.7 | 1 640.8 | 1 722.9 | 1 809.0 | 1 899.4 | 37 412.5 |