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