**CTL development in 2018:**

Q1 Q2 Q3

Revenue 5,945 B 5,902 B 5,818 B

EBITDA 2,074 B 2,111 B 2,228 B

adj. EBITDA 2,181 B 2,271 B 2,287 B

EBITDA Margin 34,9 % 38,5 % 39,3 %

Lomg Term Dept 36,94 B 36,78 B 35,749 B

NetDept to adj EBITDA x 4.3 x 4.2 x 4.1

Operat. CF 1,667 B 1,58 B 1,787 B

FCF 852 M 811 M 1,103 B

EPS 0,11 0,27 0,25

Markt Cap

(at day figures came out) 19,464 B 20,02 B 22,08 B

Market Cap today: 20,43 B