This Sensitivity Analysis / Scenario Analysis shows the changes of values to the level of Income and its components when one or more variables are changed.

The “intended” data in this table are obtained from the Cash Flow and Income Statement.  The Operating Income, is calculated by excluding the Taxes and Net Interest in the Total Costs.  The Net Interest is the differences between the Total Interest Paid and the Total Interest Earned.