merger and acquisition

Sheet1

Dates	PFL - Revenues
06/07	126.18
06/08	164.087
06/09	178.975
06/10	197.081
06/11	217.026
06/12	235.847
06/13	244.782
06/14	247.648
06/15	256.843
Dates	PFL - Revenue Growth
06/07
06/08	30.74
06/09	9.34
06/10	9.97
06/11	10.1
06/12	8.74
06/13	3.83
06/14	1.19
06/15	3.47
Dates	PFL - Revenue Growth	PFL - EBITDA Growth
06/07
06/08	30.74	6.23
06/09	9.34	-3.53
06/10	9.97	22.31
06/11	10.1	10.68
06/12	8.74	5.56
06/13	3.83	-42.72
06/14	1.19	52.98
06/15	3.47	-13.71
Dates	PFL - ROA (%)
06/07	8.73
06/08	8.76
06/09	7.43
06/10	9.54
06/11	9.53
06/12	9.22
06/13	3.11
06/14	7.89
06/15	6.6
Dates	PFL - ROE (%)
06/07	13.51
06/08	13.75
06/09	10.62
06/10	14.39
06/11	14.3
06/12	14.32
06/13	3.65
06/14	12.16
06/15	10.27
Dates	PFL - ROE (%)	PFL - ROA (%)
06/07	13.51	8.73
06/08	13.75	8.76
06/09	10.62	7.43
06/10	14.39	9.54
06/11	14.3	9.53
06/12	14.32	9.22
06/13	3.65	3.11
06/14	12.16	7.89
06/15	10.27	6.6
Dates	Net Profit Margin (%)	EBITDA Margin (%)
06/07	11.37	21.1
06/08	9.17	17.14
06/09	6.59	15.12
06/10	8.75	16.82
06/11	8.48	16.91
06/12	8.27	16.42
06/13	1.96	9.06
06/14	6.74	13.69
06/15	5.37	11.42
Dates	PFL - ROE (%)	PFL - ROA (%)	Net Profit Margin (%)	EBITDA Margin (%)
06/07	13.51	8.73	11.37	21.1
06/08	13.75	8.76	9.17	17.14
06/09	10.62	7.43	6.59	15.12
06/10	14.39	9.54	8.75	16.82
06/11	14.3	9.53	8.48	16.91
06/12	14.32	9.22	8.27	16.42
06/13	3.65	3.11	1.96	9.06
06/14	12.16	7.89	6.74	13.69
06/15	10.27	6.6	5.37	11.42

PFL - ROA (%) 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 8.73 8.76 7.43 9.5399999999999991 9.5299999999999994 9.2200000000000006 3.11 7.89 6.6

PFL - ROE (%) 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 13.51 13.75 10.62 14.39 14.3 14.32 3.65 12.16 10.27

PFL - Revenue Growth 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 30.74 9.34 9.9700000000000006 10.1 8.74 3.83 1.19 3.47

PFL - Revenues 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 126.18 164.08699999999999 178.97499999999999 197.08099999999999 217.02600000000001 235.84700000000001 244.78200000000001 247.648 256.84300000000002

PFL - Revenue and EBITDA growth

PFL - Revenue Growth 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 30.74 9.34 9.9700000000000006 10.1 8.74 3.83 1.19 3.47 PFL - EBITDA Growth 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 6.23 -3.53 22.31 10.68 5.56 -42.72 52.98 -13.71

PFL - Profitability Ratios

PFL - ROE (%) 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 13.51 13.75 10.62 14.39 14.3 14.32 3.65 12.16 10.27 PFL - ROA (%) 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 8.73 8.76 7.43 9.5399999999999991 9.5299999999999994 9.2200000000000006 3.11 7.89 6.6

PFL - Profit Margins

Net Profit Margin (%) 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 11.37 9.17 6.59 8.75 8.48 8.27 1.96 6.74 5.37 EBITDA Margin (%) 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 21.1 17.14 15.12 16.82 16.91 16.420000000000002 9.06 13.69 11.42

PFL - Profitability Ratios and Profit Margins

PFL - ROE (%) 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 13.51 13.75 10.62 14.39 14.3 14.32 3.65 12.16 10.27 PFL - ROA (%) 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 8.73 8.76 7.43 9.5399999999999991 9.5299999999999994 9.2200000000000006 3.11 7.89 6.6 Net Profit Margin (%) 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 11.37 9.17 6.59 8.75 8.48 8.27 1.96 6.74 5.37 EBITDA Margin (%) 06/07 06/08 06/09 06/10 06/11 06/12 06/13 06/14 06/15 21.1 17.14 15.12 16.82 16.91 16.420000000000002 9.06 13.69 11.42