TM Projected S_0_mmary Store Count mmfansj 3,000 52,000 I 2'5? 51,2230 2500 203% I . a: 2,334 (LPG 2 [m 1-50? C5 51,4400 2,000 - 1,000 1,200 1,500 I . 800 5000.0 1,000 I 552220120 20132 20142 20152 20102 20122 20124 20132 20142 20152 20102 20122 Revenue EBITDA minions) (S mif?ons} $2,400 I 5500 . 51,9204 2,000 400 01,0405 . 1,000 . 51,339.? 300 . 1,200 51,0511 . 200 - BOO $301.2 $146.6 $15152 20124 2012.2 20142 20152 20102 20122 2012A 20122 20142 20152 20102 20122 %of Revenue 22.3% 20.1% 20.1% 20.1% 20.1% 20.1% 22