2% E&TDA Less Capes ESITDA less Capes as% Revenue 60 66 17 22 77 77 21 84 92 13.3% 13.7% 14.5% 17.1% 16.3% /33% 166% 16.4% 17.6% EMIDA/Interest 2.3x 1Sx NA 2.Sx Net Secured Oebt/EBIIDA 0.44 0.5x NA 06x Total Debt/EBITDA 5.7x S.Sx NA 5.Sx Net Debt/EBIIDA Six S.Sx NA

E&TDA Less Capes ESITDA Less Capex as % Revenue 60 66 17 22 77 77 21 84 92 13.3% 13.7% 14.5% 17.1% 15.3% 15.3% 16.6% 16.4% 17.6% EMIDA/Interest 2.3x 154 NA 2.54 Net Secured Debt/EBITDA 0.44 024 NA 06x Total Debt/EBITDA 5.74 5.54 NA 5.54 Net Debt/EBITDA 5.7x 5.54 NA