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 | 988.3 | 1 020.2 | 1 053.1 | 1 087.0 | 1 122.1 | 1 158.3 | 1 195.7 | 1 234.2 | 1 274.0 | 24 669.9 |