c

c


c

 
  



 
 
 
$

%&


''

(
+ 
,
- '&


''

(
0
'$ 
$

%&


''

(

'12


%$3&


''

(
45  ,
- '
  

-
&



''

(

r
$2
&


''

(



"#

 





!



.
 .

)*
$
'$


%  
  
/ 
$

%

!
 



  3 

%'
% $3
$

6
!



 "
!



1+*708
1+*708'
'

!


 

191+*708



c! c"#
"cc
$$c "
 %c& "c#

'

c 
7
8

7
+


7
5
 
7
0

7
1

c
()*++
SOURCES OF CASH (! in millions)










 


!

"&
 

(




!
)

"#

!*%
!





Summary of Fees (! in millions)

 
+
,
 
"
> 
+
Total

 
"
 

 



".
 "."
. 
.. ""
" . 
((*,--)...)

USES OF CASH (! in millions)








"#




'




!!$%
!
*)

7
 


" 





+

)%
!*
)!%
$
!





$
!





!-  

.

)

 Year LIBOR Historical Chart

(++/

(++0

(++1

(++)

.


,

(


(

.
.
 
"
>
@ 
A

$%$!?
%!*?
%$)?
%$?
%$!$?
%?
%!?
%$?
%?
%**?
%$$?
%*!$?

%$$!?
%***?
%!?
%?
%*))?
%$$)?
%$?
%$?
%?
$%!*?
$%*?
$%$?

$%*)?
%)$$?
%))?
%$)*?
*%))?
*%!*)?
*%*!?
*%?
*%?
*%?
*%!*)?
%*?

%*)?
!%?
%!!$?
!%!?
!%)?
!%?
!%!*!?
!%$?
!%**?
!%*)?
!%!$?
!%!?

Average Value








 



EBT (! in millions)


B

C
 
B

C
"&
 

(


B

C

c

%
*
!
)
!




(++0

Interest rate

(++/

DEF>GH%?
DEF>GH%?
DEF>GH!%?
DEF>GH!%*?

%))***
!*%!!*)

%$)
!!%*$

*%!)$
!  

!%*)!****
! 


"
c$

c
Historical

(++.
-
% #
5 '#-

:;8#-

0 



$8 
< 

#-

 

%
$  %#-

*
 12

1
- 

  
1
- 2 &

 2  2

(
8
 
- 3'# -

8
 
- '$ 
*
-
 #5 '
8
  3'#5 '
8
  3'$ 
5 2#-


(++%!*?
%$?
%*?
*%?
%?



)%?
$%!?
*%?
%?

(++2
I!%$?
%?
%$!?
*%!?
%$?

"#
*%$?

*%?
!%?
$%!
%*?
!*%*?
$)%
%*!?

I*%?
!%*)?
%*
%!?
!*%*?
$%
%$?

c% 
 "c
c" "c3
) '
5 '
$ 4
:;8
"6c

0 



$8 
< 


 

%
$  %
"6c
*
 2

*
 
$ 



7 
*
 2&2
(3


 

6

"#""c3

"c
5 
$ ,
- '

 6 

-

8

$  
- 3'
 
$


-


)   '$  '
5 
 

$
- 
- 

$2

$  
 
c 


" c%5

c
":
"c
 ' 

= 

c

;"
:$
''

0
- 
- 
0 $ 2 
=  
c


(++.

6..
3.52+/*++
6
301(*++
6.

3--.*++
6.
.
3...*++
6
3(,.*++

(++
6  
3.5/0-*++
6 
3/-1*++
6 "
6 
3(,0*++
6
"
3).*++
6
3/.*++

(++2

6 
3.52)-*++
6.
3//(*++
6
6
3.+-*++
6
.
3,).*++
.
3(2(*++

(++-*++

6c 

8
8
'9  
(++2*++ (++2(++/



 
.
 
 
 
-0()*++


.

""


.
--+0*++

 

--.)*++
"

..

,+(/2*++

.
. 
-..)*++


 

)0/1*++

6.



 

"

6 c"
c&# " <":c%
 6 3 

%
8
  3'
8 $2

$  
'
3
'


*
 2  3'
5 
 

'
%6 $3
c '



" 
.

(1/-*++



""


(/+,*++

4
%6 $3
0 $

 2
0
- 
-'
3
'



.
"
 

" 
"
 

.

"

6" 

0 $ 
'
3
'

= '
3
'







 

7 
3
''



  $ $
 
'
&  '
(
>
 $3
$%'
&   '
(
c'

"

.

 .



.

c&# " =":c%

5
?
8$$


'
$6

 
 '


$


%
8' $  

-'

$?
7     
c ><

/(),*++

2--.*++



"
6 

6
.)0-*++



 
6
6
6 "
-.(2*++

6
".

"
c' ><

,+(/2*++

6   >

#! ?c
c" "c&


''

(

#! ?!  
"
c$
c@c"
)


%

8  4 4 A
0 



$  
< 


8 
< 


 
$?
0 $

 2
= 

 

44'A
8

$  
- 3'
 
$


-



$2

$  

% 
8
  3'  $2

$ '
3
'


*
 2  3'
 '4 

)0/1*++
3+


(++-

6
8

(++2




 "


 



6




"

6
1+,*++

6

 
6
6
0-/*++


#! ?!  @"c$
c@c"

5 
 '2
$
 

$  '
2$ 
  +7*

   6 

-

$
 4 

6 


6
B1.-*++

6 .
 
6
6"
B-00*++


#! ?!  !
$
c@c"

 6 3 

%

4
%6 3 

%
4
%6 $3  

0  &

  (

 
$ 
$ 

?
$
   ?
$ 2 
?


 C' 4 


.
6



-1(*++



6



B-0/*++

6



.

,-.(*++

6"

,(2+*++

12
% 
%
 
$ ,
- '


#

#":@
"c
&0  (

  $

%
+%

%

#
cc#""!c#"%"

"6c
c" "c#" "


B

C
(




>



Ending balance

(++/

(++0



3-(-*0+

 
B

C

(




>



Ending balance

.


(


B

C

(





"




6"
(2.0*(1-+/0

6. 

(++1
" 

6"
-(-,*,21(+1

>



Ending balance

(++/

Valuation in year  assuming EBIT A exit multiple of 

1+*708
7 '
 
- '
03
1,
- '6 - '




Valuation in year  assuming EBIT A exit multiple of 

1+*708
7 '
 
- '
03
1,
- '6 - '




(++0

(++1

r 

 '  

 A
'

% 
 ' 
$$B
 " )=71C1:178)857*=)

(+,+

(+,,

%)$$?
%)$*?
%)*$?
%?
!%!?
!%$!?
!%*?
!%*?
%)$*!?
%)?
%?
%)?

%)?
%)!*?
%*?
%)?
%!?
%?
%**?
%*?
%)?
%)$?
%*?
!%!!?






(++1

(++)

 
 '
3 '
3 

(+,+

(+,,

$!%*) *%*$)$ %

)%$ %!!) %$! %!!

!-  

.
''

.
''

 
$



@ ''
$3 ?

r3 
,(.*2//// )/*1/,,(( 1/*2./(+( 2)*+(,(,2

rojections

(++/
#
"#
#
#
#

(++0
#
"#
#
#
#

(++1
#
"#
#
#
#

(++)
#
"#
#
#
#

(+,+
#
"#
#
#
#

(+,,
#
"#
#
#
#

8-%D
8-%D
8-%D
8-%D

"#
#
#
#



%)*?
*$%?
!%**?
$%)
%$?
!*%?
$%
%*?

"#

"#

"#

"#

"#

*$%?
!%**?
$%)
%$?
!*%?
$%
%*?

*$%?
!%**?
$%)
%$?
!*%?
$%
%*?

*$%?
!%**?
$%)
%$?
!*%?
$%
%*?

*$%?
!%**?
$%)
%$?
!*%?
$%
%*?

*$%?
!%**?
$%)
%$?
!*%?
$%
%*?

(++/
"
6""
3.50)-*0+
6"
30./*.0
6
6"
3.2)*10
6..
 
3,/,*2(
  
3(/1*,(

(++0
".
6" "
3-5+/+*..
6
3010*)(
6
6
3.12*+/
6"

3,0/*22
 
3().*+0

(++1
.."
6.
3-5.--*22
6"
31-.*+0
6"
6
3-,(*+(
6

3()+*1+
..
3-1(*0(

(++/*++

(++0*++

(++1*++

(++)*++

(+,+*++

(+,,*++


.
"



.
./0-*1,

6"
.
 .
 .


.
,--/*2+

6"
.
"
"


.
(+(2*)-

6"
.
.
."


.
(0+,*+.

6
.
 .
".


.
(02(*.(

6  
.

..


.
(/.)*2+

.
"
-(-/*(

 

,+2)2*02

.

.


 

/2,-*(,

.




 

11-+*/1

.

.


 

00/1*0.

.
 
"


 

)--2*-/

.

.


 

00+0*(+


..
""

"
.+,/*).


 
""


(().*.+


.
""


(.02*+,


 
""


.,/(*--


...
""

.
.2(1*))


.
""


  .


"
 


"
 


"
 


"
 


"
 


"
 

8-
8-
8-
8-
8-
8-
8-

%@
%
 $3 ' -

%
#
%
"
%
 #
%
#
%
.
%
#

(++)
(+,+
(+,,
."  "   "
6.. 6. 6"
3-5/-1*/0 3-5)0-*+1 325.((*(0
6 " 6"" 6".
3)+(*+)
3)/2*(3,5+.(*1+
6"
6.
6
6.
6
6
3--+*1/
3-0,*0(
32+-*06. "
6" 
6.



3.--*++
3.12*,1
3--2*0(


.
320,*+3/.)*-,
30.)*1)

@?. 
''

 
$ 3 '
 3 

12


%$3 
$ 
 

'
% $3


3
''



  $ $
 
'
&  '
( 3
>
 $3
$%'
&   '
( 3
$3 ?



 .



.
2/0,*).

 .



.
-)-1*.+

 .



.
2+.+*+,

 .



.
2,,0*--

 .




-2,+*))

 .




./.1*+)



 
6
6
6 "
2,)+*++



 
6
6
6 "
2,)+*++



 
6
6
6 "
2,)+*++



 
6
6
6 "
2,)+*++



 
6
6
6 "
2,)+*++



 
6
6
6 "
2,)+*++

,+1/,*).

,+,.1*.+

,+((+*+,

,+.+0*--

)0++*))

""".

3.5/(-

3,5.0)

3(52.)

(++0

(++1

(++)

3(//
(++/

3(2/ ""
(+,+

(+,,

 "

.

"



.

.".



6




6


"

6


"

6


.

6




6


6
6

.

-.-*//

6 .
6
6
..

B,.,,*1(

6.
6

""

0+2*1-

6
6""

 .

1,(*+1

6 .
6""

"."

1))*/.

6"
6 

. 

 

6"



B(1,*./

6



B.+,*+/

6



B.((*,.

6 "



B.--*/1

6 ""



B./1*1,

6. 



6. 


 
6" 



B,10*++



6"



B1++*++







+*++







+*++



6



B0++*++



6.



B)0.*++













6"
"
(02*.+

6""

B(,,(*21

"
6"
B,0+.*10

.
6"
B,(,,*-1

6"
6"
B,.22*//

6."
6
B,/00*/-

(+,+

(+,,

(++)

"  



6 6 "
2-2(*/.2. /1+1*().

@ - ?
  $ 4+=

 ' 

(++)

(+,+

(+,,
"


E)>F

"


E)>F

c




 

 





 



 



c

 



 







 




c

 
 


 


!
 




 



"#
 

$c%#
 


c

 



 

%
&
 


 
 


'!(!'
) * ?

./
0  
?

1 
2





!









?

?






"#$%&'$
 ,-

($)*&+
#-