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 | 1 075.0 | ||||||||||
CAPEX | (168.0) | ||||||||||
Maintenance CAPEX | (117.6) | ||||||||||
Cash Flow For Owners | 957.4 | 986.8 | 1 017.1 | 1 048.3 | 1 080.5 | 1 113.7 | 1 147.9 | 1 183.1 | 1 219.4 | 1 256.8 | 24 300.5 |