EFTA Document EFTA01357835

Deutsche Bank Securities Inc Figure 109: Commoday Price Scenario Analysis IP Energy Sensitivity Based on Bloomberg Cont;onsw; 0 0 FY ISE EBITDA(.5 NItlion) $375 1225 1175 $3.25 1325 SLSS $4.23 11.316 $1663 $1560 17177 11.574 11371 $1.540 1400 $1.606 $1.663 SI 693 $1.030 $1587 51.564 11.511 t540 $1,011 $1.003 $1.603 51.033 $1.000 51.517 11.104 1600 51.824 31 021 $1 618 $1 616 11 613 11.610 SI 607 $/$40 11407 $1634 SI 631 $1108 SIC. 11.873 SI WO