I put this together to get an idea of where MML is compared to...

I put this together to get an idea of where MML is compared to past Half Yearly Reports:

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8
0	Description	Unit	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09
1	Revenue[/B]	USD (m)	62.2	34.0	52.4	40.9	78.3	41.3
2	EBITDA	USD (m)	39.9	19.4	35.3	28.4	63.3	31.5
3	NPAT	USD (m)	24.8	13.0	28.6	24.0	58.1	28.3
4	EPS	USD (c)	0.128	0.067	0.152	0.127	0.31	0.168
5	Production	Oz	47877	26089	32580	26780	51127	39162
6	Cash Costs	USD	381	422	300	261	186	189
7	Price of Gold	USD	1234	1304	1676	1655	1291	1047
8	D & A	USD (m)	14.2	6.3	6.7	4.5	5.2	3.2

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8
0	Exploration Capex	USD (m)	5.6	8.5	14.6	15.9	12.0	9.2
1	Sustaining Capex	USD (m)	5.5	11.6	23.5	9.0	4.0	4.0
2	Development Capex	USD (m)	19.1	17.5	15.8	14.7	5.2	4.2

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8
0	Net Assets	USD (m)	439.5	412.3	348.9	315.6	232.6	175.4
1	Liabilities Less Current Assets	USD (m)	-27.8	-10.5	-45.1	-67.2	-100.8	-64.8
2	Shares Outstanding	(m)	207.8	207.8	188.9	188.9	188.2	187.5

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8
0	AUD/USD @ March 1	$0.778	$0.890	$1.020	$1.074	$1.019	$0.900
1	Revenue	AUD (m)	79.9	38.2	51.4	38.1	76.8	45.9
2	EBITDA	AUD (m)	51.3	21.8	34.6	26.4	62.1	35.0
3	NPAT	AUD (m)	31.9	14.6	28.0	22.3	57.0	31.4
4	EPS	AUD (c)	0.165	0.075	0.149	0.118	0.304	0.187
5	Liabilities Less Current Assets	AUD (m)	-35.7	-11.8	-44.2	-62.6	-98.9	-72.0
6	Share Price @ March 1st	AUD	1.08	2.46	3.88	6.07	6.92	3.45
7	Market Cap	AUD (m)	224.4	511.2	732.9	1146.6	1302.3	646.9
8	Enterprise Value	AUD (m)	188.7	499.4	688.7	1084.1	1203.4	574.9

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8
0	EV/EBITDA (annualised)		1.8	11.5	10.0	20.5	9.7	8.2
1	EV/NPAT (annualised)		3.0	17.1	12.3	24.3	10.6	9.1
2	PE Ratio (annualised)		3.3	16.3	13.0	25.7	11.4	9.2