02.05.2012

Ticker: Yamana Gold Inc Benchmark:

Currency: New York: AUY, Currency: USD S&P 500 INDEX (SPX)

Sector: Materials Industry: Metals & Mining Year:

Telephone 1-416-815-0220 Revenue (M) Business Segments in USD Sales (M) Geographic Segments in USD Sales (M)Website www.yamana.com No of Employees Gold, Copper, Silver Mining 2173 Unallocated Sales 1Address 150 York Street Suite 1102 Toronto, ON M5H 3S5 CanadaShare Price Performance in USDPrice 14.39 1M Return -9.7%52 Week High 18.16 6M Return -5.3%52 Week Low 11.10 52 Wk Return 17.8%52 Wk Beta 0.56 YTD Return -1.7%Credit Ratings

Bloomberg IG5S&P - Date - Outlook -Moody's - Date - Outlook -Fitch - Date - Outlook -

Valuation Ratios

12/08 12/09 12/10 12/11 12/12E 12/13E 12/14EP/E - - - - 12.8x 9.5x 10.0xEV/EBIT 23.0x 25.6x 16.7x 12.1x - - -EV/EBITDA 13.8x 15.2x 11.0x 8.7x 6.9x 5.4x 5.1xP/S - - - - 4.2x 3.3x 3.2xP/B - - - - 1.3x 1.2x 1.1xDiv Yield - - - - 1.5% 1.5% 1.5%Profitability Ratios %

12/08 12/09 12/10 12/11 12/12E 12/13E 12/14EGross Margin 37.9 39.7 44.7 50.6 69.0 72.0 -EBITDA Margin 46.2 48.6 52.4 58.1 60.4 61.6 62.0Operating Margin 27.7 28.9 34.5 41.7 48.1 51.3 49.4Profit Margin 45.8 16.3 27.7 25.2 32.7 36.2 33.6Return on Assets 4.5 2.0 4.7 5.2 8.9 11.5 11.1Return on Equity 7.0 2.9 6.8 7.6 9.5 11.7 10.9Leverage and Coverage Ratios

12/08 12/09 12/10 12/11Current Ratio 1.4 1.8 2.3 2.2 Current Capitalization in USDQuick Ratio 0.5 0.8 1.4 1.5 Common Shares Outstanding (M) #N/A Field Not ApplicableEBIT/Interest 5.9 9.9 8.8 18.7 Market Capitalization (M) 10734.6Tot Debt/Capital 0.1 0.1 0.1 0.1 Cash and ST Investments (M) 867.6Tot Debt/Equity 0.1 0.1 0.1 0.1 Total Debt (M) 766.0Eff Tax Rate % 5.1 39.2 22.0 33.0 Preferred Equity (M) 0.0

LT Investments in Affiliate Companies (M) 0.0Investments (M) 46.8Enterprise Value (M) 10679.8

Yamana Gold Inc. is an intermediate gold producer with production, development stage, and exploration properties throughout Brazil. The Company also holds gold exploration properties in Argentina.

AUY US

2'1738'753

Company Analysis - Overview

100%

Dlia% 9lmmbo% Ofisbo Jfkfkd

100%

RkWiilZWqba OWibp

Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |

Yamana Gold IncTarget price in USD

Date Buy Hold Sell Date Price Target Price Broker Analyst Recommendation Target Date0,&7mo&-. 34% 00% ,% .&JWv&-. -1'06 .,'45 N89 9WmfqWi JWohbqp JF9E7BI A 9RNN7K lrqmbocloj ..',, .&JWv&-.0,&JWo&-. 34% 00% ,% -&JWv&-. -1'40 .,'44 NWvjlka GWjbp 8N7A ERJMENBU lrqmbocloj ..',, .&JWv&-..6&CbY&-. 35% .4% 2% 0,&7mo&-. -1'4, .,'44 9F89 Tloia JWohbqp 7IB9 HLA7POHU pbZqlo mbocloj .0',, .&JWv&-.0-&GWk&-. 40% .4% ,% .4&7mo&-. -1'46 .,'44 9WkWZZloa Dbkrfqv 9lom OPBSBK 8RPIBN Yrv .2',, .&JWv&-.0,&AbZ&-- 5-% -6% ,% .3&7mo&-. -1'26 .,'44 KWqflkWi 8Wkh CfkWkZfWi OPBMEBK M7NOLKO pbZqlo mbocloj -4'62 .&JWv&-.0,&Kls&-- 5-% -6% ,% .2&7mo&-. -1'22 .,'6- 8JL 9WmfqWi JWohbqp A7SFA E7RDEPLK lrqmbocloj ..',, -&JWv&-.0-&LZq&-- 5,% .,% ,% .1&7mo&-. -0'66 .,'6- OZlqfW 9WmfqWi P7KU7 J G7HRO9LKBH pbZqlo mbocloj -6',, -&JWv&-.0,&Obm&-- 5,% .,% ,% .0&7mo&-. -1',6 .,'6- AWeijWk Nlpb 9l 7A7J M DN7C elia 0,&7mo&-.0-&7rd&-- 5,% .,% ,% .,&7mo&-. -1'.0 .,'6- AWsbkmloq 9l IILUA P L!97NNLII Yrv .-',, .4&7mo&-..6&Gri&-- 51% -3% ,% -6&7mo&-. -1'.6 .,'6- Arkabb ObZrofqfbp 9lom NLK OPBT7NP Yrv -6'0- .3&7mo&-.0,&Grk&-- 56% --% ,% -5&7mo&-. -1'15 .,'6- AbpgWoafkp ObZrofqfbp 8NF7K 9ENFOPFB Yrv ..'.2 .2&7mo&-.0-&JWv&-- 51% -3% ,% -4&7mo&-. -1'43 .,'6- PA KbtZobpq OPBSBK G DNBBK Yrv ..',, .0&7mo&-.

-3&7mo&-. -1'50 .-',4 EO89 M7PNF9H 9EFAIBU lsbotbfdeq .,',, .,&7mo&-.-0&7mo&-. -2'-3 .-'-. JWZnrWofb PLKU IBOF7H kbrqoWi -4'14 -3&7mo&-.-.&7mo&-. -2'14 .-'-. MWoWafdj 9WmfqWi FkZ ALK J79IB7K Yrv -5'-. .4&JWo&-.--&7mo&-. -2'-3 .-'-. BS7 Afjbkpflkp PB7J 9LSBN7DB elia 2&JWo&-.-,&7mo&-. -2'03 .-'-, 9lojWoh ObZrofqfbp FkZ' NF9E7NA DN7U Yrv .2'-, .5&CbY&-.

6&7mo&-. -1'56 .-'-, DJM 9N7FD TBOP elia -5'20 .1&CbY&-.3&7mo&-. -1'5. .-'-, SbofqWp Fksbpqjbkq NbpbWoZe 9l M7TBI N7GOVBI Yrv -5',, .1&CbY&-.2&7mo&-. -1'5. .-'-, 9obafq Orfppb 7KFP7 OLKF lrqmbocloj .-',, ..&CbY&-.1&7mo&-. -2',, .,'660&7mo&-. -2'15 .,'66.&7mo&-. -2'61 .-',1

0,&JWo&-. -2'3. .-',1.6&JWo&-. -2'10 .-',1.5&JWo&-. -2'16 .-',2.4&JWo&-. -2'52 .-',2

Company Analysis - Analysts Ratings

7rt RkT Bagg 9aSliiakTRodlkn sn 8mdSa RkT PRmcao 8mdSa

51% 56% 51% 5!% 5!% 5!% 5%% 5%%40% 35% 34% 34%

%3% %%% %3% '!% '!% '!% %6% %6%'4%

'4% 00% 00%

!% !% !% !% !% !% !% !% !% 2% !% !%

,%

.,%

1,%

3,%

5,%

-,,%

jWf'-- grfk'-- grfi'-- Wlxq'-- pbmq'-- lZq'-- kls'-- awZ'-- gWks'-. cwso'-. jWop'-. Wso'-.

8ol

hbo N

bZlj

jbk

aWqfl

k

,

2

-,

-2

.,

.2 MofZ

b

8rv Elia Obii MofZb PWodbq MofZb

7mleamn PRmcao 8mdSa

.. .. .0

.2

-5

..

-6

.- -6

.. ..

.,

-4 -5

.2

-6 -5

.-

,

2

-,

-2

.,

.2

0,

N8

9 9

WmfqW

i JWo

hbqp

NWv

jlk

a GW

jbp

9F8

9 T

loia

JWo

hbqp

9Wk

WZZl

oa D

bkrf

qv 9

lom

KWq

flkW

i 8Wk

h Cf

kWkZ

fWi

8J

L 9

WmfqW

i JWo

hbqp

OZl

qfW 9

WmfqW

i

AWe

ijWk

Nlp

b

9l

AWs

bkml

oq

9l

Ark

abb

ObZ

rofqf

bp 9

lom

Abp

gWoa

fkp

ObZ

rofqf

bp

PA K

btZo

bpq

EO

89

JWZ

nrWo

fb

MWo

Wafd

j 9

WmfqW

i FkZ

BS

7 A

fjbk

pflk

p

9lo

jWo

h O

bZro

fqfbp

FkZ'

DJ

MS

bofqW

p Fk

sbpq

jbk

qN

bpbW

oZe

9l

9ob

afq O

rfpp

b

Yamana Gold Inc

Ownership Statistics Geographic Ownership Distribution

Shares Outstanding (M) #N/A Field Not Applicable United States 56.43%

Float 99.6% Canada 24.44%

Short Interest (M) 5.0 Britain 7.33%

Short Interest as % of Float France 1.62%

Days to Cover Shorts 0.71 Luxembourg 1.58%

Institutional Ownership 72.79% Japan 1.34%

Retail Ownership 26.81% Germany 1.31%

Insider Ownership 0.41% Others 5.95%

Institutional Ownership DistributionInvestment Advisor 82.45%Hedge Fund Manager 6.10%Mutual Fund Manager 4.01%Government 2.12%

Pricing data is in USD Others 5.32%

Top 20 Owners:

Holder Name Position Position Change Market Value % of Ownership Report Date Source Country

VAN ECK ASSOCIATES C 32'950'816 -1'191'099 474'162'242 4.42% 31.12.2011 13F UNITED STATESBANK OF NEW YORK MEL 31'843'889 638'881 458'233'563 4.27% 31.03.2012 13F UNITED STATESBLACKROCK INC 19'948'671 1'001'072 287'061'376 2.67% 31.12.2011 13F UNITED STATESCIBC WORLD MARKETS I 18'654'055 9'966'509 268'431'851 2.50% 31.03.2012 13F CANADABLACKROCK GROUP LIMI 18'553'961 145'260 266'991'499 2.49% 31.12.2011 13F BRITAINFIDELITY MANAGEMENT 17'961'321 -2'681'400 258'463'409 2.41% 31.12.2011 13F UNITED STATESPYRAMIS GLOBAL ADVIS 14'271'460 3'134'760 205'366'309 1.91% 31.12.2011 13F UNITED STATESGREYSTONE MANAGED IN 13'583'047 13'583'047 195'460'046 1.82% 31.12.2011 13F CANADARBC GLOBAL ASSET MAN 12'946'421 4'821'585 186'298'998 1.74% 31.12.2011 13F CANADAVANGUARD GROUP INC 10'474'187 172'530 150'723'551 1.40% 31.12.2011 MF-AGG UNITED STATESBMO FINANCIAL CORP 9'640'300 1'726'512 138'723'917 1.29% 31.12.2011 13F UNITED STATESDONALD SMITH & CO IN 9'465'247 2'490 136'204'904 1.27% 31.12.2011 13F UNITED STATESBLACKROCK INSTITUTIO 8'840'740 949'387 127'218'249 1.19% 31.12.2011 13F UNITED STATESAGF INVESTMENTS INC 8'474'495 3'164'099 121'947'983 1.14% 31.12.2011 13F CANADATORONTO DOMINION BAN 8'282'492 425'497 119'185'060 1.11% 31.12.2011 13F CANADAUNITED SERVICES AUTO 7'460'405 -594'499 107'355'228 1.00% 31.12.2011 13F UNITED STATESCALAMOS ADVISORS LLC 6'410'219 6'410'219 92'243'051 0.86% 31.12.2011 13F UNITED STATESCONNOR CLARK & LUNN 6'325'985 2'377'560 91'030'924 0.85% 31.12.2011 13F CANADAALLIANZ GLOBAL INV O 6'323'743 -1'119'600 90'998'662 0.85% 31.12.2011 13F UNITED STATESALBERTA INVESTMENT M 6'100'800 -283'700 87'790'512 0.82% 31.12.2011 13F CANADA

Top 5 Insiders:

Holder Name Position Position Change Market Value % of Ownership Report Date Source

MARRONE PETER 1'000'279 14'394'015 0.13% 19.03.2011 SEDI

MARUD DARCY E 416'156 5'988'485 0.06% 13.01.2012 SEDI

SILVA JR ANTENOR F 400'496 8'818 5'763'137 0.05% 30.12.2011 SEDI

MESQUITA JUVENAL 272'000 3'914'080 0.04% 22.03.2011 Proxy

MCKNIGHT GREG 148'308 2'551 2'134'152 0.02% 05.02.2012 SEDI

Company Analysis - Ownership

Ownership Type

73%

27%

0%

FkpqfqrqflkWi Ltkbopefm NbqWfi Ltkbopefm Fkpfabo Ltkbopefm

Geographic Ownership

57%

6%

7%

2%2%

1% 1%

24%

Rkfqba OqWqbp 9WkWaW 8ofqWfk CoWkZbIrubjYlrod GWmWk DbojWkv Lqebop

Institutional Ownership

83%

4%

5%2%

6%

Fksbpqjbkq 7asfplo Ebadb Crka JWkWdbo JrqrWi Crka JWkWdboDlsbokjbkq Lqebop

TOP 20 ALL

Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |

Yamana Gold IncFinancial information is in USD (M)

Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E

Income Statement

Revenue 0 6 0 32 46 169 747 949 1'183 1'687 2'173 2'574 3'215 3'356

- Cost of Goods Sold 6 22 37 134 359 590 714 933 1'073

Gross Income -0 10 9 36 388 360 470 754 1'100 1'776 2'315

- Selling, General & Admin Expenses 1 10 2 8 13 66 72 97 128 172 194

(Research & Dev Costs) 0

Operating Income -1 -10 -2 2 -4 -30 315 263 342 582 906 1'237 1'650 1'659

- Interest Expense 0 2 0 0 0 29 22 44 35 66 48

- Foreign Exchange Losses (Gains) 0 -0 0 -2 -0 -0 40 -132 -75 0 0

- Net Non-Operating Losses (Gains) 2 -0 -0 -1 5 36 30 -155 33 -67 39

Pretax Income -4 -11 -2 5 -8 -95 223 505 348 583 818 1'188 1'640 1'546

- Income Tax Expense 0 -0 1 2 -4 -25 64 26 137 128 270

Income Before XO Items -4 -11 -3 3 -4 -70 159 479 212 455 548

- Extraordinary Loss Net of Tax 0 0 0 0 0 0 0 45 19 -11 0

- Minority Interests 0 0 0 0 0 0 2 0 0 0 0

Diluted EPS Before XO Items

Net Income Adjusted* -1 -11 -3 3 -4 68 227 346 346 438 713 842 1'165 1'129

EPS Adjusted 1.12 1.52 1.44

Dividends Per Share 0.21 0.21 0.22

Payout Ratio % 0.0 10.9 14.7 13.8 13.8 21.1 0.19 0.14 0.15

Total Shares Outstanding

Diluted Shares Outstanding

EBITDA -1 -8 -2 7 3 3 387 439 576 884 1'263 1'555 1'981 2'080

*Net income excludes extraordinary gains and losses and one-time charges.

Equivalent Estimates

Company Analysis - Financials I/IV

Fiscal Year

Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E

Balance Sheet

Total Current Assets 2.33072404 0.76966223 0.97799999 40.833147 166 153 651 508 583 913 1103

+ Cash & Near Cash Items 1 0 1 35 152 70 285 168 170 330 550

+ Short Term Investments 0 0 0 0 0 0 0 0 0 0 0

+ Accounts & Notes Receivable 0 0 0 1 6 30 82 24 102 213 206

+ Inventories 1 0 0 6 7 51 98 84 102 116 163

+ Other Current Assets 0 0 0 2 1 2 186 232 209 253 183

Total Long-Term Assets 18 9 6 18 302 2'028 9'245 8'829 9'125 9'407 9'667

+ Long Term Investments 0 0 0 0 21 28 53 12 56 103 81

Gross Fixed Assets 10 6 20 253 1'880 9'064 9'539 10'338

Accumulated Depreciation 2 0 2 8 24 117 927 1'294

+ Net Fixed Assets 16 9 6 18 245 1'856 8'947 8'330 8'576 8'612 9'044

+ Other Long Term Assets 2 1 0 36 143 245 487 492 691 542

Total Current Liabilities 5 4 1 5 31 100 473 361 322 394 495

+ Accounts Payable 1 1 1 5 21 39 136 137 154 301 358

+ Short Term Borrowings 4 3 0 0 0 2 83 0 0 0 0

+ Other Short Term Liabilities 0 0 1 0 11 59 253 224 169 93 136

Total Long Term Liabilities 2 2 3 13 122 364 3'470 2'420 2'589 2'838 2'784

+ Long Term Borrowings 2 1 1 0 107 17 539 472 529 487 432

+ Other Long Term Borrowings 0 0 2 13 15 347 2'930 1'947 2'060 2'352 2'352

Total Liabilities 7 6 4 18 153 465 3'942 2'780 2'912 3'233 3'278

+ Long Preferred Equity 0 1 0 0 0 0 0 0 0 0 0

+ Minority Interest 0 0 0 0 0 0 47 47 47 47 47

+ Share Capital & APIC 54 55 6 84 319 1'754 5'851 6'127 6'134 6'231 6'204

+ Retained Earnings & Other Equity -42 -53 -3 -3 -4 -38 56 384 614 808 1'241

Total Shareholders Equity 13 4 2 81 315 1'717 5'954 6'557 6'796 7'086 7'492

Total Liabilities & Equity 20 10 7 99 468 2'181 9'896 9'337 9'707 10'319 10'770

Book Value Per Share 10.77 12.22 13.60

Tangible Book Value Per Share

Company Analysis - Financials II/IV

Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E

Cash Flows

Net Income -4 -11 -3 3 -4 -70 157 435 193 466 548 838 1'092 1'192

+ Depreciation & Amortization 0 2 0 5 7 34 72 176 234 302 357

+ Other Non-Cash Adjustments 2 9 2 2 4 77 51 -108 93 90 361

+ Changes in Non-Cash Capital -0 1 0 -1 -3 -43 1 -174 32 -175 -41

Cash From Operating Activities -1 0 -1 9 3 -3 281 329 552 683 1'226

+ Disposal of Fixed Assets 0 0 0 0 0 0 0 33 55 70 36

+ Capital Expenditures -0 -1 -0 -27 -161 -219 -273 -497 -499 -482 -822 -943 -478 -484

+ Increase in Investments 0 0 0 0 -21 0 0 0 0 0 0

+ Decrease in Investments 0 0 0 0 0 0 0 0 0 0 0

+ Other Investing Activities -2 -0 -0 -1 -10 40 -417 -96 -53 -50 -60

Cash From Investing Activities -3 -1 -0 -27 -193 -179 -690 -560 -496 -462 -846

+ Dividends Paid 0 0 0 0 0 -3 -17 -70 -29 -48 -100

+ Change in Short Term Borrowings 0 0 0 0 0 0 0 0 0 0 0

+ Increase in Long Term Borrowings 3 0 0 0 100 0 654 30 569 0 0

+ Decrease in Long Term Borrowings -0 -1 0 0 0 -115 -53 -96 -597 -45 -55

+ Increase in Capital Stocks 1 0 1 76 155 221 38 170 1 75 35

+ Decrease in Capital Stocks 0 0 0 0 0 0 0 0 0 0 0

+ Other Financing Activities -0 0 0 -5 -1 -3 2 81 0 -42 -40

Cash From Financing Activities 4 -1 1 71 254 100 624 116 -56 -60 -160

Net Changes in Cash 0 -2 1 52 65 -82 215 -115 -0 160 220

Free Cash Flow (CFO-CAPEX) -2 -0 -1 -18 -158 -223 8 -168 53 201 404

Free Cash Flow To Firm -18 24 -126 74 252 436

Free Cash Flow To Equity 2 -1 -2 -18 -58 -338 609 -201 80 226 385

Free Cash Flow per Share

Company Analysis - Financials III/IV

Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E

Ratio Analysis

Valuation Ratios

Price Earnings 12.8x 9.5x 10.0x

EV to EBIT 100.2x 28.8x 23.0x 25.6x 16.7x 12.1x

EV to EBITDA 30.2x 471.0x 1'436.2x 23.4x 13.8x 15.2x 11.0x 8.7x 6.9x 5.4x 5.1x

Price to Sales 4.2x 3.3x 3.2x

Price to Book 1.3x 1.2x 1.1x

Dividend Yield 1.5% 1.5% 1.5%

Profitability Ratios

Gross Margin -0.3% 31.0% 19.4% 21.1% 51.9% 37.9% 39.7% 44.7% 50.6% 69.0% 72.0%

EBITDA Margin -128.7% 20.1% 5.6% 1.8% 51.8% 46.2% 48.6% 52.4% 58.1% 60.4% 61.6% 62.0%

Operating Margin -163.4% 6.1% -9.0% -18.0% 42.2% 27.7% 28.9% 34.5% 41.7% 48.1% 51.3% 49.4%

Profit Margin -188.9% 8.6% -8.9% -41.5% 21.0% 45.8% 16.3% 27.7% 25.2% 32.7% 36.2% 33.6%

Return on Assets -18.8% -73.3% -40.5% 5.5% -1.5% -5.3% 2.6% 4.5% 2.0% 4.7% 5.2% 8.9% 11.5% 11.1%

Return on Equity -26.6% -147.4% -128.8% 6.6% -2.1% -6.9% 4.1% 7.0% 2.9% 6.8% 7.6% 9.5% 11.7% 10.9%

Leverage & Coverage Ratios

Current Ratio 0.43 0.18 0.72 8.12 5.28 1.53 1.38 1.41 1.81 2.31 2.23

Quick Ratio 0.27 0.06 0.69 7.11 5.02 1.00 0.78 0.53 0.84 1.38 1.53

Interest Coverage Ratio (EBIT/I) -8.75 -5.33 -12.99 -44.09 -1.05 14.31 5.91 9.89 8.85 18.75

Tot Debt/Capital 0.31 0.53 0.35 0.00 0.25 0.01 0.09 0.07 0.07 0.06 0.05

Tot Debt/Equity 0.46 1.12 0.53 0.00 0.34 0.01 0.10 0.07 0.08 0.07 0.06

Others

Asset Turnover 0.00 0.39 0.00 0.64 0.16 0.13 0.12 0.10 0.12 0.17 0.21

Accounts Receivable Turnover 0.00 149.66 0.00 46.37 12.55 9.29 13.33 17.94 18.75 10.71 10.37

Accounts Payable Turnover 4.72 9.81 2.98 5.92 4.62 4.22 5.03 4.17 3.40

Inventory Turnover 13.34 7.61 5.78 4.59 4.83 6.48 7.66 8.55 7.67

Effective Tax Rate 39.5% 28.6% 5.1% 39.2% 22.0% 33.0%

Company Analysis - Financials IV/IV

YAMANA GOLD INC

GOLDCORP INC KINROSS GOLDBARRICK GOLD

CRPANGLOGOLD

ASHANTIAMGOLD CORP

AGNICO-EAGLE MIN

ELDORADO GOLDNEWMONT

MININGBUENAVENTURA-

COMEXTORRE GOLD SILVER WHEATON AURICO GOLD INC

ALAMOS GOLD INC

GOLDEN STAR RES

12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 12/201118.16 55.93 18.17 55.36 39'182.00 23.79 72.57 21.96 72.42 134.10 14.84 42.49 14.00 21.00 3.05

29.02.2012 09.09.2011 09.09.2011 09.09.2011 01.12.2011 08.11.2011 06.09.2011 06.09.2011 09.11.2011 21.09.2011 14.07.2011 21.09.2011 22.08.2011 31.01.2012 02.05.201111.10 37.57 8.60 38.36 25'310.00 11.73 31.50 12.48 45.22 98.72 3.90 27.50 7.45 13.26 1.47

16.06.2011 26.04.2012 23.04.2012 23.04.2012 23.04.2012 23.04.2012 16.02.2012 10.04.2012 23.04.2012 13.12.2011 02.05.2012 04.10.2011 29.12.2011 17.05.2011 02.05.20124'101'328 2'018'083 4'906'817 1'870'157 299'357 1'600'426 1'414'715 983'553 1'883'799 3'502 219'059 845'142 848'173 306'328 271'508

14.39 38.09 8.85 39.00 26'700.00 12.35 39.10 13.74 46.70 111.60 4.00 29.59 8.97 19.10 1.48

-20.8% -31.9% -51.3% -29.6% -31.9% -48.1% -46.1% -37.4% -35.5% -16.8% -73.0% -30.4% -35.9% -9.0% -51.5%29.6% 1.4% 2.9% 1.7% 5.5% 5.3% 24.1% 10.1% 3.3% 13.0% 2.6% 7.6% 20.4% 44.0% 0.7%

- 809.9 1'137.7 1'000.4 383.0 375.9 170.8 551.7 494.7 254.4 92.6 353.5 281.6 118.4 258.710'734.6 31'055.7 10'069.2 39'021.3 102'792.4 4'644.4 6'687.4 9'774.3 23'220.7 30'747.7 387.7 10'463.6 2'527.4 2'279.6 383.1

431.8 737.0 1'633.1 13'369.0 20'006.0 6.6 931.2 81.0 4'313.0 106.1 - 78.6 242.4 - 139.2 - - - - - - - - - - - - - - -

46.8 213.0 80.3 2'191.0 1'106.0 54.4 12.2 56.5 2'875.0 258.8 - - - - (1.3) 550.4 1'502.0 1'767.3 2'745.0 8'944.0 1'051.6 331.4 396.4 1'854.0 534.6 26.2 840.2 187.0 222.6 103.6

10'679.8 30'979.5 10'154.8 52'270.9 114'960.4 3'707.1 7'274.2 9'624.3 29'569.7 11'475.0 361.5 9'818.6 2'610.9 2'049.0 421.7

LFY 2'173.3 5'362.0 3'943.3 14'312.0 47'849.0 1'673.2 1'821.8 1'098.9 10'358.0 1'493.9 0.0 730.0 401.9 227.4 471.0LTM 2'257.0 5'495.0 3'943.3 14'866.0 47'849.0 1'691.6 1'882.7 1'098.9 10'576.0 1'507.4 - 730.0 401.9 243.2 471.0

CY+1 2'574.0 6'096.5 4'693.9 15'918.3 59'589.1 1'763.3 1'803.7 1'436.4 10'929.2 1'669.0 0.1 896.6 699.2 365.1 611.4 CY+2 3'215.2 7'631.0 5'121.4 18'569.8 68'213.9 2'065.7 1'956.0 1'707.9 11'857.3 1'780.0 0.1 1'067.6 936.7 402.5 664.0

LFY 5.3x 6.7x 3.3x 4.1x 3.0x 3.0x 3.4x 6.7x 3.0x 6.3x #DIV/0! 13.0x 5.8x 8.5x 1.0xLTM 5.1x 6.6x 3.3x 4.1x 3.0x 3.0x 3.3x 6.7x 3.0x 6.2x - 13.0x 5.8x 7.9x 1.0x

CY+1 4.1x 5.1x 2.3x 3.2x 1.9x 2.2x 4.1x 6.6x 2.7x - 1968.4x 10.4x 3.5x 5.7x 0.7xCY+2 2.9x 3.9x 2.1x 2.5x 1.5x 1.9x 3.7x 5.5x 2.4x - 2737.9x 8.2x 2.4x 5.1x 0.3x

LFY 1'262.7 3'030.0 1'972.5 8'327.0 20'443.0 785.0 752.9 639.1 5'162.0 804.4 (55.4) 618.8 203.6 129.7 91.8LTM 1'302.7 3'034.0 1'972.5 8'327.0 20'443.0 785.4 801.6 639.1 5'185.0 - (55.4) 618.8 203.6 143.5 91.8

CY+1 1'554.9 3'527.1 2'309.9 9'176.4 26'111.7 916.8 801.0 862.1 5'221.7 790.0 (32.3) 737.4 375.9 252.2 162.0 CY+2 1'981.1 4'812.7 2'735.2 11'214.2 31'399.7 1'125.4 943.7 1'085.2 5'938.9 851.0 (28.0) 855.9 502.9 279.8 218.8

LFY 9.2x 11.9x 6.6x 7.0x 7.0x 6.4x 8.2x 11.5x 6.1x 11.7x -12.1x 15.3x 11.4x 14.9x 5.0xLTM 8.9x 11.9x 6.6x 7.0x 7.0x 6.4x 7.7x 11.5x 6.1x - - 15.3x 11.4x 13.5x 5.0x

CY+1 6.7x 8.8x 4.7x 5.6x 4.3x 4.3x 9.2x 11.0x 5.6x - - 12.7x 6.6x 8.2x 2.6xCY+2 4.8x 6.2x 3.9x 4.2x 3.3x 3.5x 7.6x 8.6x 4.8x - - 10.2x 4.6x 7.4x 1.0x

LFY - 2.00 0.76 4.65 23.70 0.97 0.13 0.58 4.31 3.39 -0.62 1.55 0.51 0.51 -0.03LTM - 1.90 0.76 4.68 27.73 1.06 1.46 0.58 4.35 3.34 -0.61 1.55 0.72 0.60 -0.03

CY+1 1.12 2.32 0.95 4.93 32.79 1.24 1.81 0.70 4.87 4.00 (0.26) 1.93 0.76 1.18 0.17 CY+2 1.52 3.24 1.19 6.04 41.75 1.60 2.22 0.87 5.64 4.40 (0.20) 2.35 1.10 1.38 0.32

LFY - 20.3x 11.8x 8.4x 9.6x 11.8x 27.1x 24.0x 10.7x 12.6x - 19.3x 12.6x 32.2x -LTM - 20.3x 11.8x 8.4x 11.3x 11.8x 27.1x 24.0x 10.7x 12.6x - 19.3x 12.6x 32.2x -

CY+1 12.8x 16.6x 9.5x 8.0x 8.1x 10.1x 21.8x 19.8x 9.6x 10.6x - 15.5x 11.9x 16.4x 8.9xCY+2 9.5x 11.9x 7.5x 6.5x 6.4x 7.8x 17.8x 16.0x 8.3x 9.6x - 12.7x 8.2x 14.0x 4.7x

1 Year 28.8% 43.4% 31.0% 30.1% 23.2% 52.5% 28.1% 38.9% 8.6% 35.3% - 72.4% 68.7% 20.1% 8.9%5 Year 44.5% 25.4% 34.6% 30.7% 24.9% 34.5% 44.0% 71.8% 20.5% 25.2% - 56.2% 29.7% 34.9% 36.2%1 Year 42.8% 49.6% 64.3% 34.1% 110.3% 66.9% 25.1% 51.0% 0.9% 77.8% (66.4%) 95.7% 90.9% 29.0% (14.6%)5 Year 232.3% 26.8% 48.5% 30.0% 29.8% 46.4% 25.1% - 22.3% 18.6% - 44.0% - 53.2% 34.6%

LTM 58.1% 56.5% 50.0% 58.2% 42.7% 46.9% 41.3% 58.2% 49.8% 53.8% - 84.8% 50.7% 57.0% 19.5%CY+1 60.4% 57.9% 49.2% 57.6% 43.8% 52.0% 44.4% 60.0% 47.8% 47.3% (23095.0%) 82.2% 53.8% 69.1% 26.5%CY+2 61.6% 63.1% 53.4% 60.4% 46.0% 54.5% 48.2% 63.5% 50.1% 47.8% (19976.4%) 80.2% 53.7% 69.5% 33.0%

Total Debt / Equity % 5.8% 3.5% 13.2% 57.2% 49.5% 0.2% 29.1% 2.5% 33.4% 3.4% 0.0% 3.0% 10.8% 0.0%Total Debt / Capital % 5.4% 3.3% 11.6% 34.3% 32.5% 0.2% 22.5% 2.4% 21.5% 3.0% 0.0% 2.9% 9.8% 0.0%Total Debt / EBITDA 0.342x 0.243x 0.828x 1.606x 0.979x 0.008x 1.237x 0.127x 0.836x 0.132x 0.000x 0.127x 1.191x 0.000xNet Debt / EBITDA -0.094x -0.252x -0.068x 1.276x 0.541x -1.331x 0.797x -0.493x 0.476x -0.533x - -1.231x 0.272x -1.716xEBITDA / Int. Expense 26.129x 131.739x 21.301x 13.718x 14.427x 110.077x 13.679x 119.880x 17.439x 68.034x - - 62.030x 216.824x

S&P LT Credit Rating - BBB+ BBB- A- BBB- - NR - BBB+ - - - - -S&P LT Credit Rating Date - 01.06.2009 15.08.2011 19.05.2011 09.04.2010 - 12.03.2003 - 11.08.2008 - - - - -Moody's LT Credit Rating - - Baa3 Baa1 - - WR - Baa1 - - - - -Moody's LT Credit Rating Date - - 15.08.2011 17.05.2011 - - 05.03.2002 - 26.07.2010 - - - - -

52-Week High Date

52-Week Low

Latest Fiscal Year:

52-Week High

Total Debt Market Capitalization

Daily Volume

52-Week Low % Change

Current Price (5/dd/yy)

52-Week High % Change

Cash and Equivalents

EBITDA

EV/EBITDA

Enterprise Value

Valuation

Preferred Stock

52-Week Low Date

Minority Interest

Total Common Shares (M)

P/E

Revenue Growth

Total Revenue

EV/Total Revenue

EPS

EBITDA Growth

EBITDA Margin

Credit Ratings

Leverage/Coverage Ratios

Company Analysis - Peers Comparision