DRAFT / Analysis Subject to Further Review Analysis of Implied Ownership Shareholding Pre- and Post- Tender Offer and Capital Injection Shareholder Meridiam E8 Apollo Free Float Today (#) 197,837,067 41,097,994 18,706,989 18,987,655 --Step 1: Tender Offer -- (-) 27,412,362 (-) 18,706,989 (-)18,987,655 (+) 65,107,006 PF- Post Tender Offer (#) 197,837,067 13,685,632 -- -- 65,107,006 Step 2: Capital Injection -- -- -- -- (+) 147,235,178 PF - Post Capital Injection (%) 46.7% 3.2% 0.0% 0.0% 50.1% Pro Forma Ownership(%) % Apollo Tender 0% 25% 50% 75% 100% # of Shares (m) -- 4.7 9.4 14 .0 18.7 %Free Float Tender # of Shares (m) Pro Forma Ownership 0% 25% 50% 75% 100% -- 4.7 9.5 14.2 19.0 41.2% 42.3% 43.4% 44.6% 45.7% 42.3% 43.4% 44.5% 45.7% 46.8% 43.4% 44.5% 45.7% 46.8% 47.9% 44.5% 45.6% 46.8% 47.9% 49.0% 45.6% 46.7% 47.9% 49.0% 50.1% Meridiam Pro Forma Ownership(%) Equity Investment Amount (EURm) 250 300 350 400 450 Meridiam Pro Forma Ownership 51.8% 49.1% 46.7% 44.5% 42.5% 5 Allego> Assumes Apollo and free float tender in full €350m at €2.53€/sh offer price