1016 09/30/16 09/3W17 Change 03/30/17 of Debt 09/30/17 12/31/17 2017 2018 Revenue 1114 1,155 287 291 13% 1,167 /367 298 1.172 1.196 ECITDA 240 235 63 67 5.6% 280 280 68 256 281 Interest 172 170 43 44 2.4% 171 171 44 173 174 Taxes 12 PI 2 2 .30.6% (ll) (11) 7