If it uses the same assumptions as previous reports then the contribution is inflated. Without reading it I'm guessing it doesn't provide a Net Contribution I.e. Gross contribution less subsidies, tax relief, handouts, etc.
It's the Emperors Clothes Kool-aid. We think we are doing well because ENTAIN is spending shareholder's money on stakes!