erest 53 52 13 /3 1.6% 52 52 13 52 52 Taxes 1 1 0 0 35.5% 1 1 1 • repot( 62 63 15 12 -24.5% 57 57 13 53 SO FCF Before Worlong Capital aridOther 6 13 4 8 24 24 8 31 00 FCF as % Net Debt 08% 1.8% NA 4.3% 3.3% 3.3% 4.5% 43% 5.7% EBTDA % 27.2% 268% 27.6% 262% 26