1、Percentage Change in Fixed Capita 2、Movement in Working Capital 3、Operating ROIC (Opening) 4、Opening Fixed Capital 5、EBITDA margin 6、Explicit Forecasts 7、 Notional Cash Taxes 8、Tax burden 9、Net additions to Capex 10、Equity Value per unit 11、Total Value to Equity Claims |