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 | 1 191.9 | ||||||||||
CAPEX | (83.7) | ||||||||||
Maintenance CAPEX | (58.6) | ||||||||||
Cash Flow For Owners | 1 133.3 | 1 223.3 | 1 320.5 | 1 425.4 | 1 538.6 | 1 660.8 | 1 792.7 | 1 935.1 | 2 088.9 | 2 254.8 | 45 656.1 |