Revenue, FY2030E

($ in millions)

Adj. EBITDA margin, FY2030E

Capital expenditures, FY2030E

($ in millions)

Net new debt raised, FY2030E

($ in millions)

Drivers: edit a cell and the forecast updates

($ in millions, except power and rates)

Revenue, adj. EBITDA and adj. operating income

($ in millions)

Margins

Active power and additions (GW)

Capex, new debt and cash after capex

($ in millions)

Operating model

($ in millions)

Capacity and funding

($ in millions, except power)