While I know what you are saying, different people will apply...

While I know what you are saying, different people will apply the data in different ways. Thus the scenario-style layout i used. Some people are thinking about now, some people are thinking 12 and 24 months ahead already in which case they would look at different columns. People can then build on whatever assumptions they like without you or me telling them how they should think.

I chose to provide mc guidances only, not ev guidance, as it's simpler to arrange in black and white in table format. And it ignored cash which imo is operational funds without much breathing space and that should stay well away from mc calculations imo.

Anyone, feel free to discuss/provide/arrange ev scenarios which takes into account current cash and cash from exercised options (but i think it's too complex for table layout in hc).