Consolidated Energy – As Straightforward As Ever - Model Update

We have updated our investment view and have built the repayment of the Proman loan and the new TL B into our forecast to gauge scenarios. We measure our liquidity estimate against our forecast cash flow to determine if funding is adequate, and we measure the contribution the new Nitrogen stakes will bring.