Page:

Date

Esplaun (mupl EM-

ScopaEM
2 Pket EMJ
uulaalth MaxíL
FM
Q.SAB EMLsA

CoSt Eouily Cost _ e l t

wA'CC

uwAAOAA h hu
0HinunqISJ 0P Ch
ALempams is
Sbaue_apital 0lkhtunvaluo_tA mpmusto
CompasuayLquAL add Sha las lowo0 h
Lemmauy HagunA b it Laitty Khau at_
Jo miu 4 0rnlod FUs SZ_aldla
ke=Kkckad

ShouCOp z 20 IKN_ XISZ Sonong

20Kh 9S23Ro LA
200
CSP Jo

30
200- 0t2o 2
 Page
Data

RLulned Susseaed
ulned

V a t i a g

lain m mel
lain Bet

chunp.lLostlp

LemALduung 2muluallu
Lluaue
22A Cempamy

PeutiulH
5 0ocD 16ooD
Nut lauh_gullu
Sy Sy
Li in ueOMs
PBD 180oo
2 ioo0
30000
35000 22000
20000
2S000
16000&
2000O

8u4gesl_alloknake,
AAurm& fu T c k Sa'
umd the luitouua Pas Buk Paxuod
QLoalup
AwOun Ral kiluun P B 1
Dopakiualis 9SsS
T6oeo 1 S 2 0 0
S
 Page
Date I
F1906-
EBT lax So EAT CEE
*EBDL
2Soeso_
PP
19O00 bcsD 3600 220
SSoo SSoo 24S
SDDOO 19doo
210
iju3So0o 220
2Soo o Soo
1000 So
V2000

Dep EBT lSe AT

YEBD 1 28s0
Kooo
IS 20 24o0 2460 17
2000o
22000 LS 2.o0 3900 3yoo
20000 2u00 2460
9600D S200 300 00 1S6

(Pay Bauk påuiad

CFAT (Umulaluu
220see hfY8pog
2uSeg Y6Seo
22o00 13SeaPBP-Ya Baaot UA
L020oo| GSSoD
19 Sos
3.97
22060

Y166o 6oo
176oo 34-200
136 S28
Spa
I 7 6 6 5 -

TS6o6
4.3
 Page
Data

CooD 8921.
ARR
7 SoS

2 26
V A R R

NPU DF I P.U
220e0
8t16 19 8842
24CoO
7 3 19130,11
2o00
bS87
V2200C0 LS7I3
S934
3SSos:4TTP.
T
To TLU
Sooo
C a3.

PUV 194S4.991
1/8o K216/2 66od
17ooO 4 284.16
1 2 32 L348:4
i22o AoY 2 186a6
16o o S4312
iv_deo0 13114 92S709
6 69 O Qu qy. S6oO
712601
6368772
1231228
 Page:
Date I
AR

ALempam4 landoliany-
ellL
dapThainii LahmLng
DE

StLaught hnu mlhgd

BDI
20000 2466 O
22000
3 28ooo 22 2S
BloDo
S OySoo

Esualuoda h p w l - P.B.P uas kalo

2B.P pHUitalilyljndak
P:
EBD EBD- loaSa1.CA:T CEAT
20.000 20nO0
220.0 26 2000
2200 o 2 Yosd 2 D QA LEmp
Blsod. SSoo SSso 2SSsn
24SoS 206 22 22S6- 22s
eld'
X Poy Back Found
CEAT unalalun
mll
12000d 20009
2lcs6
24000 etima
2S So Clo ho 42
222S6 222S
 Page
Date:

R CALAueaa
Tner2 26000 >0000
S ARR

8923_
797 L6139L

63SS 1626S2
SSoO
2225O
S674 126296S
T33S=IPU S0 S6Sa
NPV=Qua 2
TPU - 80
P IT

umdurLaka aLGjLd_je plhLinng

A_LGmpums plam3Je
Themawkol The lmpomyps
n
a nuug NOcuL timaa thaf uojal
ut Aata_ l12:1.tuas
ThCddlien Jà
uMld'Loat FYOeo0o inifhdM:
woking Lap 2 lo Ikh, uhiuhuil be 4LBUK
kulihan he ejed 5yk lye is L r
n y uA
The sCkip value PAR at h el
SRh, Alo uGudunq Dzp
imatad 7 Pt_altuu4a aA
mcoight _lina oju
ellud
 Page
Date: I

Ade
P.AT
t Ad
800006
3 130800o
SoooodS
uoo0o.o
Lualuate ha ruei uaimq P.BPARR AP.R P:
Seue Dep uiiLen
+PRP
5
P.AT 7066OS umwn

2SIKh
13eo0D 2660.o06 uS Veh
Ss0o0Do 120000S.

SooooO 2.7S

ARL G6o o00, 203o

CEAT D.E
3923 89 2809
I S Kh_ 19T1
i 2o Kh s 6 Sob
v 2 Kh 63SS
Kk P 142Gso
S674 yEAH 623700

,99,203
 Page
Date: I
-
To Tal P.v

Sorap alua om00 x0 S% 7à283So0

t Add

TTaloshn As5 745, T00

tblkh=soncoo
COa puullse E Yo kh
iAJPiU:1uSToo

S00.0000

Pueti Indok=
Tnuliol(ot

indualut Hcl hizhba intull a_nuus2

M 0puoduuu
M a h m _ m Rnlld Punmupe
ho comnnad uihish i
lompemlnl
mly Sygaui inlial Conhut HAu uill
paclod TT uil
PAM 2 1 0 c o W:C Hoooo
ulltalised
l o o c o dha :Cwil be
afThe mcd oyHi IhbcHapa Uaue
ho plom £xpu~tid ito be ALaligt: af
ha Ard
SyAi 5e00 h cplllod tyh

NA Caah inMeu (E)_

Toabo

LSoodoit

Pht
 Page:
Date I
Emple
D.F
Selue Tocoo 869 6o83o Wagt
7S6 15600 LAnML
j00000
6ST 8S 41o
STL 5i390
ISooO 74SS
3 s28668S
Add Coc00A44E 1988o Selk

Add Soxana Ualue ScsxHa 248S

31oo oo

MP VE -69O

Bo34Salab 0.977 155

2663S

CE
uhinmulnih uul kplare"*Aeni Inmamiga dplu
kotlsuung. injuonalimai Auyputa fAsMiutali
Stadauaud A.B:P Logd
autiwlo
CoaT madhim ISoooo- 25000.o
Estinmatad ble 5 6-
Le incdieud Aa
Estimatbd Sauino noap 0000 IS ooa
Add. Cel oMailamtne
ESti malbd Ciumg Cm Dikel
 Paga
Date

Pege EoyleycoDGL ALgLed wed 15 20

Dete: Cooa

Anmumn

Sa Bugcesl h h ahus
kall iA-

ExplmseA
ERD T
28668SS Sauug
= ISoO0
2SO
X = L o 0 o e O -

CFAT
y 13So0o
EBT
P 22Sooo 52Soco
EBDT=

75 o0o 3ocodS
S8333
29166FS7O83
- y1664
0977 Sono
S2Soo
28S 7y«
CEAT
B.P
3.S2
y
mamual d l 2S006 d
fAtiutalilb thaur0
umbauhaue e makea
qAeen ald
ud lugel a b +
penibleInuetmela

y blw ap. dutlal y Lash

imnijali Syuard
25000o The niake ah
uill_Lonlinue

lloooo DALOLnai
h n d e u d a d I h c T _ a

i t h a shas
iacuentaklo
H aall the
l l ie
SO0o talh _122
faneyels_he lonh e
27000
 Page:
Dato:II
12/9l22/

A B
Oo0. 20000 3oooo AlsD
20000 50000- o00o- m
3 SOCoo 3S00.ag
2S000

uhiuhauge uk yeurHOLOMOmd 4k
AimgheucilaliRn byN P_ P:Lialhad tak
A Vah-
pF A
RA2 R920 781D 247bo
147i ISa4p 2 341p 3180
21330 3SSSO 288S |ham
63S 2SHOo 19oSo
SOcoo n s S67 2335 o
oT6 Ho74oL
2310
9o8

IIO0OS.
 Page
Data:

TuTERAAL ATE_EKEURN : Tin di teunlod

Coah loui mdhd
LHH mathod Relts gkotwm
time djualad Kalh _ KauxnuAo en Thdekine
aAtpdl dhoibulumq
luh inlBtus Pupept olue eLah oitloue._
TRR ' malhpolucoly ashTnthu mthod a
Lake
Hake P:B-P i0KeqHed Je calulale 4 tha_pHepem
aluo Coghintla! l he Cet f apital i
takon db_EiastUua The (alulalia Aoet
Vallu Cayh inkLAA Ahugh@kharn th
aklut aku Cazh tles than the ulaiu_
hast9 JMy ughiud unlung kala Ontha ein
hanc tha Huon hlus Cauh inte9euuefhau
hu PxApunl yauie the anh outl then he
AualatoL bosto fky _luo DiLounlng_fault
IP ugak uill be ftinoalbd HIhe
Lashindey=PRent ualue
Caah tflou
NoUmall TRR A b}whe DistaUmly
udt uhiuh an be_ldlulalid by iAnlalion
TRR LDE 0OF PVLF -COF
PULDF-AHDF
LDF luLok DisEadsk
DE AD. ade
PVLDE =PXURnt walug leuo-Did. t
(of = Losn utlou
PUHD F=PxLAOnvpuuo highik. Ajs. fal
 Page:
Date I
TRE
A Pusjc 'nedu im J38 Sco h

YCAR C.EAT

6odo0
5
A L
ALallat 1RR Atuggat uuruiheuithe
1

Andi laltuloltlui ik EakhPubockinetud= 2

i TnlihlTuAtmeni i S8Soo 3
Aug eniahnl Cosh Haië olp Toxa CFAT36co0
B.34yenks
F
CEAT 27Sa he
929
.326
3 0000 193 . S
30000 T3STi 683
68 621
277So 2127 L
3428 33,0uo
UTPO6o)
2.2,OSO 226Sp 26uo
1242D
YS,26o 8 280o
 Page
Date:

TRR LDE Z ADE PUCDF -F

pvCDE -PUHDE-

4$ 266-1328/ G68o/

A Lpmpau h o Beloit_ene ih 2pue

Y
Y
2o00 l000
2
2po
3
Sooa ocoo

looo T I Calulate. TRR GAuagest

h best alox pa
lood3.JY 0oe
3S6o
LEAT
0.925
boco 6769
2 2000
793 0.671
3 00D- S2
73S
SOOD

B1 SSSo 1TY193 367 132

115 5262 IS32LTY 29bo=|lo93u
 Page
Date
Calculale

/ 734-éM wtuib
L 73-163
Sy

HS6_7 alo22 FBT-

CEAT 16
I'DD0 0.862 ldebih_
2 743 Umde
chnge
6S8 SS2
arpuUC

8 62 6S3o e76 2 B
6 862, S2o PAA
280

IL Sá (762-locoo inude

2 12
9p
134S SoL
A Uan
Thaelleunq. 2 pusjeul KLqid aminwAL
EAT the FP
RaAG
A Rase
DDDO
2 ocoo 20c00
2000
1000
20000
30000
 Page
U)
Date: I

PBP Aeuag kalo Rlunm

C a l c u l a l e

U S y A L

EBITGPS_APeROACH
udwsland tha impcutoy_
aznuedh halp _Ls le
l d e b t h 0 N a u n r U s h a u g t e i i

ladtal Ahhuhu
dlfinuial plamd m
Imdo EPS ia_msuna
EBIT-£PS_
th
Lhanges
Hilpy fe umdhuuatarrd the zlahehashun
AnnKach t
UgHLSLHiamial plad
PASt LCBIT Undok

m Luti sha Jah lhaye

inlude E Socooa LLALAMdd 250000
daptLen_ERZKAmhH has 4alknakue
Lge wm has Je Laum am
hmamual plmd q t
Sooco ALadd i n tmemi u
opp PuefL EPSu AlL Uelnsal
So Tac ualh (alcula
u the Auipeall plan
A locnaluy

Kau So7_as 24Luly Sar at a7 AeihCap

RL th n e Ameu 12/ Popamlu
Rube Sol _d4ils ap-SoPSPS Capital
 Page 22
DateI 4122
LA Cemp
LomAL

Solue EBIT Koono BOo0o m

3o000 lh
TATERESI- (12S00 2s0c
EBT Soooo 67SGo So00
33 1S -2&ooD Ja Cu Con
x
GA T 337Sa 2Sooo
oooo
Pal Di 12a lo 14
Eaxmut talqully- 337 SR 2S00 2 o
No-Ahowu 1Scoo 62SSo lo
$3 S4 O:5 Ou
A Cemp-
Y6
(2 2Soooo o2S o0g

(2 2Scooo SeluaEBL
So Debin Tot IreeEs
Delth EBI
12S 12Sooo TAX
EAT
12 SGO 12SOo
Amma-
62$os Als.
12S605 E-S
2S000o
12Scos P.S_

12Sco O I2soocs

12Soo 12SoS
C S t Sooco
G2SO0
 Page
Date:
S.
4 / 2 2

A Cemmpamy_uHQm hou all eAuity (ap Atauiue

urting So004it Ahou o0
The mima MeM plammn lauh
lo kineOmutho
2so000 J namiL_ mojc
u Congidoiumg 3altpaluus enuin_PueM
methods knamimgq
So00 &hOteA CHZ100 2ah
Ta iu 2S000 8.-Dp
loiul 2o0o 87 BS 4 3 boloo
each Qach1
ACempoms LLA EBI Z0ooso Aasum Tur
Y6ZDalokmime he ES

ueEBIT 200c06
IareeesT
EB 60000
A x 96
EAT
36i0
48200c Y32000
PAa D
amngCouil AA 200000
3206O 3 6S
U 232000
lo 1Sooa
1S.66
ISeoo 0000
2000 2060OO
Ycoes 60000O
216600
324600
 Page
Date
AY-

hasuswuskuns ahaue Caputal

ALempamy-
A(empams
2Sao0ao Lemniatin 2ScoodhoEma
CAT

2000000
Ihe mgl anm le AOwL a h
Expatisn 0 hueygh
inane amajeu

ntuly Ghoupe dnuby 8houes

shous4Z|000oor
2 loococo thueugh équu inlor
BekugLuun9C L
huugh Lemqteun
Eal
481 infük.
loceoa.a dhusugh .S Cu bKh P:Sa S70

Iha opamy BIT Z8Goa.ao Ta Selu&

36coco 1Se
Solue ERIT Zeccea
20
EBI 20c0 3 29
10k 3620o -3209
AT. 432600 388800 3$9lo0o
O
PA Ton
Eannimg qity Saove 432000 388800 3lOD DE
No ouShaxe iScoa 3cepo
9.

Becco.o
731
6S8

36 80o O
93200O
%E2ooe 109T
 Payo
Data
L

td LemaidainyUhag nauhims
XyZ
t u m a h i n r g
PADLasauoaiinq Runu 5obe
EAT S flsus&
P
S600
Y LSaoo
20000 Sooo
2 2Sco0 20000
IS
OOo 30000
2000

tho ailaAPUnatnd
2allonciune
aluale w h i h machunea2hd uh
fe BaupPeud Schoo
+Dep CEAT P (CFAT) Q
2SoDo ISooo
ISoco
Dobd BonDO 2Soo0
20000
2Scpo 3SoDD i 30000
IScoo
2 Stoo
12DD6

DE (P)_
2SDD. 3S
2 4 So 2627S
73L 225S 8S 21930
164So 26320
s3 UX6O
Tok Lo612>
tu Sooo Sooso
So12S
000 loo-4 UYoS (oo=S7. 6
 Pege:
Date I
Lual
sl22 1he
fhe
a u t a l Siulul u hauL 4a h
A ue4
Can aine
Atuulune0HH Cam
kula Lenilsuu p . bma a
uhas
UAd kxd CoI huaxinq 4
haldaksmaalth. Caawnsa-
Deinsd Dlined
h leuNL mathamlala.
a Tho ailue talleAs 4uli
Aduamta4 qamd b t
himos Tnai
ahonui _net pdail
utaun
ALe

Maghil2 tho C

Sallos
Váuialdole Cal
ixed
fBL Sa
nlou

CA T
Pu Diudam
OiminyAp qulyS holdoxa
DAARJagRA
OGalnq taveMAgR Deua a luu-
Pxayet Utim im a
um uwhun hasLngi cel Reqaudlos y1he
 Page
Data

pnLUPM:_(hishin C donat uweko uilh kallu

u be pawd Auqullus thaameuut
Anuaulcile hme opixdno

tho £C pag n thaLhc

chage M_
Bolo Bn Laununq B
Oppuxag=Lemli bulign

u l q a pnduit
A(enpamy Spld lo06.coNuDgiLloopooi umulA The

ALNO 2Sooo00 th mhay Dad inlu

Seoo a kala SV GAypass loooan dobI
TalwlalPp ouglua
ball

2S00O0
LS6OOO

ugh logus
Dingicue Jhugh dogueo iak
 Pego
Date
*

Yinoncinl Baulge Akm

long
imainte lohq tLr dlulus
xpomiieM duweaLLicaiunMGd
heyedycudihkgeh,`auu u
Ah:asduat upHuum ShokasCule
h0kO: Cle
Cap Awuie ud
abis a
iha i chamqu_mEB|TJ
theanU LPSu odiptibed_a
bdli nE0uu m0amgDo
PayMa

EL CBIT
CBT

Hoe ho Pelie negallue tugho

ihs dogL kuiqho uill the ibk 'in.
hnanninlplom

ha bcall2looodo o Aalliy IS
inbu
 Page
Date: I

0O000O
V.C
C
FC 2000Q
CBTI
alout
2000oS

SoooO0- 6 6
0PL

2060oo

Cenubine uwaMg
CB:
0.P x
FAem the edleuinq LQ.k Lempomy ( .
Pp uFLuith E.P.s A buOSZ_
9poooo inuuud en U.C_qAnklagSooca
sallos heF 22 Soooo gmphas 2ocoo00:S
qZ2000000, lo in 12b Cap. lo SA Cuullu
uueu báles iaOuilalle LB60gea q 5o
To AalL
ISAgo0o I72So00

C 6poo00
FL 2/Sdoo
CBIT SoooO2
TO 7SooO 287So0
 Page:
Date 1 ysl2/

CBIT 3Soooo PARTICU

Kaw M
3SoooD 233- WoRK IE
8 T Soobo.

OuERH
FAISH-
ATL 1TSooo 287 S90
QeRTOA
17S o00-
CASH BE

ISAAooo 181SOO0
-V 2 Sooe
B S;MAT
-FC 2S0c6D 2So0o CREDITO
BITi3 Scoc Soooo0 xPES
2 6cood 2oooco ji OvERHGR
BT ISoooo 3eoepc> LABOR
- ISoooS
ISooe
Seoo

C4Shu 26sao
.3I 1S
Cemtigen
D

C. Mo-
unob

intok
Lenidow