04111333041 [eal : i Boot Vame April | 2016 acquititten Cost of 4000 Shaves (20% Internet) wplied fetal FV (64000 20%) book Value Of Son on agril I, auquistion ies _* teganng Stour welders _eauiry 260.000 fda (noome for 3 thon Bo-000, aytas) 20 000 ar isis AJENG A Ket see 300 000 i guaiemniaie 1-7) 5) fw 20% Acquisition a Bese © Gt o% Goo Shares 404» itewsr) a ka wo ~_Wehed Pad fou Yarne of sur ( t04 G00 740%) ae Alo 060 Book Vast en quly | aequinton date Reqianing Sfookbaidert enuity Pid > Inwme for f months ( 8p 000 Wes tundends May! Stedenaiders eguin —Goodwit Cane ton So i ates we bt uate foaion for acto (80 _ 2017 meome from Son 20% Shane 8f refered nore Cosoe 20t0) _ Ate Shae og reported —anwome (80000 Foe Y eae reer So NCL pee $t, 20% (420000 | vook vause@ investment home at Dee 31 2017 (cl 9f 20% _envest ment 64000 \noome ftom fon for ole 800 (oe OF Aart \tuetmenr 'b4 00 ‘nome fem Jom for 2011 32.000 Wess: Hwidendt (2000 4x00) ) tnvestinen ttn Jon, 2b4 000 check * Shore 9 Son De 31 2017 equity (420000 bots) 213.000 Add’ Go's OF 20090 Goodait p00 Invettenr in Son 264000 ERT Inuestment GSE guy 1 2017 GIS coe rmglied fetal farvawe oF Sad (675000 /go') 750 600 ese BY of Sun at acquiinan + Equity of Sun Qe at oe 700 900 > Adds nome for 42 year & ce Fquim Of Sun uly ty 247 7$0000 Eecess os Nwutmene rome for bas Income from Sun —20\1 (100000 Y2 year 40%), 4009 eome from Gun ~ 2016 ‘anuery | te Au \ (BOO 2 year 40%) 36000 Quy) Be 31 C80 200 fadear Botte) “$2000 8.000 hues ent th Syn Goo yay 2817 C75 bad + (nome fromsun — 2011 as Wess Drdend Pad im Quwmeer (GQ 90%) Gse00) ottivent buhanve Ge 3) 2017 615 a Lsidundatchardnsshatainid hide jbs + Wook Vane of V9 Inwer fold on duly 1,20ip af Ce Ma ~ Wine from sun ~ 2018 65000 (@5% Owidends Raid in December ~ [ 30009 Bore) (29 000) Wnvetr men + bavance Dae 31 208 640 O60 aT Sale of (0% Inte “ly t 2018 Equity of Sun pe 31 2016 706 000 Add Wome ley dividends ~ 2017 3 006 Add: Inome for f2 year ~ 2016 Ao 020 Equity of tun Why Uy 2018 14® 006 interes Jot we Underlying equry OF inteyy fod 19 20 Gam onde oF 179 iret (85000 Preweds -79°%0) Go00 ® Ne, Non contvutling terest Shae - 2017 (leo co nwine 10% wires x V2) ioe Pon Lonny tntuer Sme— 2006 aoe Vp weer wots) + (R000 V2 Hear 20%) ems Wa dea vit - Equity of Sun dre T 700 00 Pad + ume eK divider for 2037 $0 O00 — Eharty of Sun oes 3! : 70 NG uct e 2 a wa Des $000 Rien conivoting —nieresy Pee 31 tolB e§ as Fguidy of Sun don! oo Md vnicre tes Aden br 208 2E ~Alitty oF Sumy Oe BT me ha Teventage é ee poy oe Fh __—— \P 8-6} Causes: v 1) mogqment mn fon Devenver al, 2017 tnvestment iN lon Yon 2, 2016 98 o0c inavaig for 2ol1 (3090 retuned Carnngs inueae 10%) ar 008 Purchare of additional 20% anitiert June 30/2017 37000 nema e 2017 * (Bo000 v2 year 70%) + (30000 v2 year gow) 24 Diudngs 20l7+ (lo 090 90%) (ea) nvatinent in Jon dee 3b / 2017 (7/006 2) Grodwit Dec 312017 a an 2 Aoly Purdaare © (OCF °F Tote eres ~ 9800 ~impliea FV of Son ( $800 /70%) \40 000 z ~tets + BV oF Son 120 000, ae woodwit _ a ~ une 30.7 2012 Purchase? _ Git o€ 2076 wntwat : 37002 “Tngled A of son (Bt000 7206) em NBS Goon — pe 317 2011 losoo0 z ro 30 0RG 3) consoledand wet Vue awe coe sas ee 00 00 - st OF Saws (po two) EXPE eat ae (79000) const dated Det nome 120 000 an wontondeyng \nfurtct Shane boo caniroliing Shaw 6 f ne (nome 124 090. FNS 6 he for fut z . are for Full Year plus Doo i ae Alle naive rf - ee Co's reported Home = Conteling Shote ot ner wom. DAOODDate 2A) ONOMAR ORG per Stepan ee Benny Re eo : 200600 Add * Controlling £ have OF Conscedated ACE tnwome —2017 4 00 WeS* duidende —___Grsolidateg retained earning — ending —s)NG eB Bana eau OF S0n Dec 31 207 ____beodwit FV of Son Mer Perieh taye.