($thousands)| mce-anchor[IMG] 06/10| mce-anchor[IMG] 06/11|...

	($thousands)	mce-anchor 06/10	mce-anchor 06/11	mce-anchor 06/12	mce-anchor 06/13	mce-anchor 06/14	mce-anchor 06/15
1	Operating Revenue	mce-anchor520,766.00	mce-anchor331,631.00	mce-anchor272,293.00	mce-anchor204,563.00	mce-anchor24,406.00	mce-anchor1,003.00
2	Other Revenue	mce-anchor281.00	mce-anchor1,932.00	mce-anchor2,405.00	mce-anchor206.00	mce-anchor1,113.00	mce-anchor260.00
3	Total Revenue Excluding Interest	mce-anchor521,047.00	mce-anchor333,563.00	mce-anchor274,698.00	mce-anchor204,769.00	mce-anchor25,519.00	mce-anchor1,263.00
4	Operating Expenses	-477,586.00	-367,042.00	-293,032.00	-248,298.00	-39,434.00	-11,523.00
5	EBITDA	43,461.00	-33,479.00	-18,334.00	-43,529.00	-13,915.00	-10,260.00
6	Depreciation	mce-anchor-16,391.00	mce-anchor-14,595.00	mce-anchor-5,640.00	mce-anchor-3,601.00	mce-anchor-1,468.00	mce-anchor-617.00
7	Amortisation	mce-anchor-1,476.00	mce-anchor-875.00	mce-anchor-808.00	mce-anchor-342.00	mce-anchor-140.00	mce-anchor-90.00
8	Depreciation and Amortisation	mce-anchor-17,867.00	mce-anchor-15,470.00	mce-anchor-6,448.00	mce-anchor-3,943.00	mce-anchor-1,608.00	mce-anchor-707.00
9	EBIT	25,594.00	-48,949.00	-24,782.00	-47,472.00	-15,523.00	-10,967.00
10	Interest Revenue	mce-anchor525.00	mce-anchor321.00	mce-anchor439.00	mce-anchor437.00	mce-anchor127.00	mce-anchor190.00
11	Interest Expense	mce-anchor-4,596.00	mce-anchor-3,544.00	mce-anchor-803.00	mce-anchor-233.00	mce-anchor-245.00	mce-anchor-331.00
12	Net Interest Expense	mce-anchor-4,071.00	mce-anchor-3,223.00	mce-anchor-364.00	mce-anchor204.00	mce-anchor-118.00	mce-anchor-141.00
13	PreTax Profit	mce-anchor21,523.00	mce-anchor-52,172.00	mce-anchor-25,146.00	mce-anchor-47,268.00	mce-anchor-15,641.00	mce-anchor-11,108.00
14	Tax Expense	mce-anchor-4,801.00	mce-anchor16,648.00	mce-anchor1,831.00	mce-anchor-14,905.00	mce-anchor1,706.00	mce-anchor516.00
15	Net Profit after Tax Before Abnormals	16,722.00	-35,524.00	-23,315.00	-62,173.00	-13,935.00	-10,592.00
16	Abnormals	mce-anchor0.00	mce-anchor0.00	mce-anchor0.00	mce-anchor-19,486.00	mce-anchor-765.00	mce-anchor-1,785.00
17	Abnormals Tax	mce-anchor0.00	mce-anchor0.00	mce-anchor0.00	mce-anchor0.00	mce-anchor0.00	mce-anchor0.00
18	Net Abnormals	mce-anchor0.00	mce-anchor0.00	mce-anchor0.00	mce-anchor-19,486.00	mce-anchor-765.00	mce-anchor-1,785.00
19	Reported NPAT After Abnormals	mce-anchor16,722.00	mce-anchor-35,524.00	mce-anchor-54,812.00	mce-anchor-84,408.00	mce-anchor-21,378.00	mce-anchor-12,377.00
20	Outside Equity Interests	mce-anchor44.00	mce-anchor-84.00	mce-anchor0.00	mce-anchor0.00	mce-anchor0.00	mce-anchor0.00
21	Shares Outstanding at Period End	mce-anchor208,819.82	mce-anchor208,819.82	mce-anchor933,873.07	mce-anchor933,873.07	mce-anchor3,127,660.95	mce-anchor4,827,660.95
22	Weighted Average Number Of Shares	mce-anchor176,910.77	mce-anchor208,819.82	mce-anchor701,956.09	mce-anchor933,884.77	mce-anchor3,072,668.14	mce-anchor4,109,030.82
23	EPS Adjusted (cents/share)	9.48	-17.05	-3.32	-6.66	-0.45	-0.26
24	EPS After Abnormals (cents/share)	9.48	-17.05	-7.81	-9.04	-0.70	-0.30