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 | 978.2 | ||||||||||
CAPEX | (27.9) | ||||||||||
Maintenance CAPEX | (19.5) | ||||||||||
Cash Flow For Owners | 958.7 | 1 160.4 | 1 404.7 | 1 700.3 | 2 058.2 | 2 491.4 | 3 015.7 | 3 650.5 | 4 418.8 | 5 348.8 | 121 454.0 |