Ignite Analysis at Various Prices($ in millions, except per share) Source: Ignite management projections, public company filings, and IBES estimates as of 22-Mar-2019Note: Ignite internal plan does not provide a capital expenditure estimate, so current consensus estimate is used as a proxy. 5.7 x 6.2 x 6.6 x Undisturbed Current Illustrative Share Price $ 25.00 $ 27.50 $ 30.00 $ 32.50 $ 35.00 $ 37.50 $ 39.06 $ 40.00 $ 42.50 $ 42.68 $ 45.00 % Change from Current (41.4)% (35.6)% (29.7)% ( 23.9)% (18.0)% (12.1)% (8.5)% (6.3)% (0.4)% 0.0 % 5.4 % % Change from Undisturbed (36.0)% (29.6)% (23.2)% ( 16.8)% (10.4)% (4.0)% 0.0 % 2.4 % 8.8 % 9.3 % 15.2 % Dilluted Shares Outstanding 43.4 43.4 43.4 43.4 43.4 43.4 43.4 43.4 43.4 43.4 43.4 Equity Market Cap $ 1,086 $ 1,194 $ 1,303 $ 1,411 $ 1,520 $ 1,629 $ 1,696 $ 1,737 $ 1,846 $ 1,854 $ 1,954 (+) Debt 257 257 257 257 257 257 257 257 257 257 257 (-) Cash (269) (269) (269) (269) (269) (269) (269) (269) (269) (269) (269) Enterprise Value $ 1,074 $ 1,183 $ 1,291 $ 1,400 $ 1,508 $ 1,617 $ 1,685 $ 1,725 $ 1,834 $ 1,842 $ 1,943 Ignite TRK TRK Current Metric Undisturbed Undisturbed 2019E EBITDA Consensus @ Undisturbed (09-Nov-18) $ 260 4.1 x 4.5 x 5.0 x 5.4 x 5.8 x 6.2 x 6.5 x 6.6 x 7.0 x 7.1 x 7.5 x 6.5 x 6.4 x 6.0 x Consensus After 4Q2018 Earnings (24-Jan-19) 257 4.2 x 4.6 x 5.0 x 5.5 x 5.9 x 6.3 x 6.6 x 6.7 x 7.2 x 7.2 x 7.6 x 6.5 x 6.4 x 6.0 x Current Internal Ignite Plan 244 4.4 x 4.8 x 5.3 x 6.9 x 7.1 x 7.5 x 7.6 x 8.0 x 6.5 x 6.4 x 6.0 x 2019E EBITDA - CapEx Consensus @ Undisturbed (09-Nov-18) $ 158 6.8 x 7.5 x 8.2 x 8.9 x 9.6 x 10.3 x 10.7 x 10.9 x 11.6 x 11.7 x 12.3 x 10.7 x 8.6 x 8.0 x Consensus After 4Q2018 Earnings (24-Jan-19) 147 7.3 x 8.1 x 8.8 x 9.6 x 10.3 x 11.0 x 11.5 x 11.8 x 12.5 x 12.6 x 13.3 x 10.7 x 8.6 x 8.0 x Current Internal Ignite Plan 134 8.0 x 8.8 x 9.6 x 10.5 x 11.3 x 12.1 x 12.6 x 12.9 x 13.7 x 13.8 x 14.5 x 10.7 x 8.6 x 8.0 x EPS Consensus @ Undisturbed (09-Nov-18) $ 2.07 12.1 x 13.3 x 14.5 x 15.7 x 16.9 x 18.1 x 18.9 x 19.3 x 20.5 x 20.6 x 21.7 x 18.9 x 15.0 x 13.5 x Consensus After 4Q2018 Earnings (24-Jan-19) 2.00 12.5 x 13.8 x 15.0 x 16.3 x 17.5 x 18.8 x 19.5 x 20.0 x 21.3 x 21.3 x 22.5 x 18.9 x 15.0 x 13.5 x Current Internal Ignite Plan 2.05 12.2 x 13.4 x 14.6 x 15.9 x 17.1 x 18.3 x 19.1 x 19.5 x 20.7 x 20.8 x 22.0 x 18.9 x 15.0 x 13.5 x Ignite Undisturbed TRK Current 3