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 | (576.0) | ||||||||||
Maintenance CAPEX | (403.2) | ||||||||||
Cash Flow For Owners | 994.8 | 1 044.5 | 1 096.8 | 1 151.6 | 1 209.2 | 1 269.6 | 1 333.1 | 1 399.8 | 1 469.8 | 1 543.3 | 30 396.9 |