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 | 1 396.7 | ||||||||||
CAPEX | (149.1) | ||||||||||
Maintenance CAPEX | (104.4) | ||||||||||
Cash Flow For Owners | 1 292.3 | 1 346.8 | 1 403.6 | 1 462.7 | 1 524.3 | 1 588.6 | 1 655.5 | 1 725.3 | 1 798.0 | 1 873.8 | 36 630.8 |