Price targets and financial performance, page-5

Here are some projections i did for EBITDA, i assumed Group Services costs stayed at 33% of CGU's, i guessed some growth targets (or not) for other divisions but they arent that important, as you can see E&W is the big driver.

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8	Column 9
0	Financial Year		2017	2018	2019	2020	2021	2022	2023
1	Enterprise & Wholesale	15.00%	276.9	318.7	366.5	421.5	484.7	557.4	641.0
2	Commander	-10.00%	97.6	87.1	78.4	70.6	63.5	57.1	51.4
3	Consumer	3.00%	86.3	84.4	86.9	89.5	92.2	95.0	97.8
4	New Zealand	5.00%	53.7	56.6	59.4	62.4	65.5	68.8	72.2
5	CGU		514.5	546.8	591.3	644.0	705.9	778.3	862.5
6	Group Services		-171.9	-180.7	-196.5	-214.0	-234.6	-258.6	-286.6
7	EBITDA		366.4	366.1	394.8	430.0	471.4	519.7	575.9