5 on (I) a historical teat (ii) an as adusted basis to give effect to the ACqualtiOns, (o) an as further adjusted basis to give effect to additional Formation Transactions. and (w) an as hither agusted ton to gm) effect to the Offering Transactions. including this offering and go applicalon of the net proceeds of tin o