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 | 988.2 | ||||||||||
CAPEX | (30.1) | ||||||||||
Maintenance CAPEX | (21.1) | ||||||||||
Cash Flow For Owners | 967.1 | 1 202.2 | 1 494.6 | 1 858.0 | 2 309.8 | 2 871.4 | 3 569.6 | 4 437.6 | 5 516.6 | 6 858.0 | 159 927.1 |