Fixed up the early years so its look real by adding abnormal, and using statutory EBITDA rather than underlying. I could also add some shareholder dilution from LTI and reinvestment plans, but would be minor error.
TGR Price at posting:
$3.29 Sentiment: Buy Disclosure: Held