Chart Update, page-758

Spreadsheet didn't work too well

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8
1				Assuming $920M FY18
2					Revenue$M
3				fy15	fy16	fy17	fy18
4			$H2	80.3	213.6	293.4	485.3
5			$H1	74.8	139.2	256.1	434.7
6			$FY	155.1	352.8	549.5	920
7			%age H2 to H1 growth	7.4	53.4	14.6	11.6

	Column 1	Column 2	Column 3	Column 4	Column 5
1		YoY %age increase (growth) HY and FY
2		15 - 16	16 - 17	17 - 18
3	H2	166	37	65
4	H1	86	84	70
5	FY	127	56	67
6

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8
1					NPAT $M (920M example FY18 + $58M Mkt)
2			$H2	-2.2	20.23	51.2	94.7
3			$H1	0.1	10.17	39.4	98.5
4			$FY	-2.1	30.4	90.6	193.2
5			%age H2 to H1 growth		98.9	29.9	-3.9

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6
1		YoY %age increase in NPAT (earnings) HY and FY
2		15 - 16	16 - 17	17 - 18
3	H2	-1020	153	85
4	H1	10070	287	150
5	FY	-1548	198	113
6