I got the EBITDA information for 2019 & 2021 from the Results Presentation yesterday For 2020 EBITDA I just selected the halfway mark between 2019 & 2021 The rest of the calculations were done using average historical information I'm not portraying it to be exact, but I believe it should be around the mark