43 Z7 5.8% 1.024 246 1,021 984 Taxes 68 67 10 (KS -MO% (99) OEM - Capex 842 875 201 144 -28.4% 753 20:43 700 700 FCF Before Worland Capital and Other 454 492 116 206 539 299 781 757 FCF as % Net Debt 3.2% 3.4% NA 5.7% 3.7% 8.4% 5.5% 5.3% WILDA % 11.3% 12.3% 118% 11.9

nterest 53 S2 13 /3 1.6% 52 52 13 52 52 Taxes 1 1 0 0 35.5% 1 1 1 • rays 62 63 15 12 -24.5% 57 57 13 53 50 FCF Before Worland Capital andOther 6 13 4 8 24 24 8 31 00 FCF as % Net Debt 08% 1.8% NA 4.3% 3.3% 3.3% 45% 43% 5.7% EBITDA% 27.2% 268% 27.6% 262% 26.6