I got the EBITDA information for 2019 & 2021 from the Results...

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

OutlookUnderlying EBITDA USD $m
SpeedcastCY2018 = 132
Cruise investment 2018 = 3
Globecomm2018 = (1)
EEM projects = (3)
Globecomm2019 = 16
Cost synergy realisation = 10 –12
Organic Growth = 3 –12
CY2019 Outlook160 -171

Sustained revenue &
EBITDA growth
Target ~$1bn revenue &
~25% EBITDA Margin in 2021