44723712

Ręyęnue

lUSDin miOiofu)	2016	2017	2018	2019	2020P	2021P
Automothre Aftermarket
Vchicle Manufacturers liaycrischr Motoren Wcrke Akticngesdlschaft	$99,413	S117.9S7	$111,816	$116,945	$112,991	$119,986
Daimler AG	161,787	197,111	191,621	193866	176,906	195,637
ford Motor Company	161.800	166,776	160,338	166.900	115,703	141,822
General Motors Corrparry	149,184	145888	147,049	137837	118,293	131.662
Harley-Davidson, Inc.	5.996	5,647	S.717	5862	3,416	4,155
Navistar International Corporation	8,111	8870	10,260	11851	7851	8,773
Oshkosh Corporation	6879	6,830	7,706	8882	6,727	7,058
PACCARInc	17,033	19,466	23,496	25800	163391	18,852
Toyota Motor Corporation	262,787	247808	276,630	272,770	278,155	239.561
yolkswagen AG	2298S4	276,636	2703336	283806	264.518	281.494

Total

Sl.081.74S    $1,1813380    $1.204,658    $1.210,809    $1,090,152

$1,148,900

•16-19

•19-21

2016

2017

2018

2019

2020P

2021P

16-19

•19-21

5.6*	1.3%	$13,528	$15,964	$14,310	$14,146	$11.689	$14,917	1.5%	2.2%
6.2%	0.5%	17,738	20,171	16,225	8,751	11.026	17,479	(21.0%)	41.3%
0.9%	(4.6%)	13,080	15,168	13,467	11,148	4,465	11,741	(5.226)	2.6%
(2.2%)	(2.1%)	15.089	14,948	13,046	12,771	14.240	18,950	(5.4%)	21.8%
(3.2%)	(12.0%)	1.268	1,113	1,053	834	329	722	(12.8%)	(2.0%)
11.5%	(11.2%)	342	533	772	799	373	613	32.2%	(12.4%)
10.1%	(3.2%)	518	590	753	909	568	651	20.6%	(15.4%)
14.5%	(14.2%)	2,431	3,251	3.209	3,506	1853	2,183	13.0%	(21.1%)
2.6%	(6.3%)	39870	32,335	38,924	38,350	37,544	21,843	(1.3%)	(24.5%)
2.3%	(0.4%)	25886	30.447	36.275	33.756	27.917	37.231	9.3%	5.0%
5.2%	(5.8%)	$129,739	$134820	$138,034	$124,969	$109,604	$126830	3.1%	(0.2%)