38 5 217 179 FCF Before Working Capital and Other 298 65 1,322 366 1,083 4,458 FCF as % Net Debt 60.3% 2.0% 17.5% 28.8% 19.8% 17.7% EBIMA % 40.1% 50.3% 45.1% 38.8% 44.1% 42.5% EBITDA/Interest 3.4x 1.0x 3.8x 3.4x 3.9x 2.1x Net 1st Uen Debt/EBITDA NA 5.3x 1.6x 0.5x 1.1x