Amendment Page 128 of 868
Unaudited pro forma condensed consolidated statement of operations for the three months ended March 31. 2015
Pro tenor r.eaeroor
SW•lt.onei TanIonit
(.., thou-a vir crow' Wee endow AtOuralliOn Orree-ou abet Inn
shato d4141 ProdorrolsOr AtorleiltiOn011 .I owans Tis,aatiuin tian.boo, halos
Statement of operatiOnS Data:
Revenue 5 17,806 3 94,865 S — S — $ — S 112671
Cperating costs and expenses'
Cost Of oFerelons 356 21,187 2692. — — 21111...944
814
Cost of operatons—affiltabe 964 373 (269)0 — — ces
General and actninrstratrve 4,486 6,238 110.'n 949O
General and actmnrstratrve—affilete 2,967 161 — _ei 2,937
Depreoetion, amortrzaton and accreton 2,736 18.825 9(91
1766:7
4 — — 31,534
Ida( operaang costs and expenses 11,510 46,784 9974 110 943 69,327
Operatng income (loss) 6.296 48,061 (9974) (110) (949) 43.344
Cther (income) expense'.
interest (Income) expense 1(821 29,772 — 1,936n (13,371yes 34.158
Oster (more) expense (418) (2639) — — — (3.057)
Real other expense, net 16403 26.133 — 1.936 (13.371) 31,101
Income (loss) before ircorne tax expense (10,107) 21,948 (9,974) (2,046) 12.422 12243
(room° tax essence (benefit) 1 118 3 223 (2 073140 82611 739n e 3 832
Net income (loss) (11,225) 18.725 (7,900) (2872) 663r2,
121.597 8,410
Lein net income annelid:de to noncortrolling interest — — (432)0s — (3830)
Net scone(Ices) entintilente TO G$31:01 LiLla)5 S 18 725 3 (8.332) s /;a 5 9086 5 5 381
Pro brae beet and Muted loss per shares) 005
pro forma weighted average shares outstanding—bassoon 109 509,668
pro tonna weighted average shares outstanding —dlutedrie 179,829,542
120
http://cfdocs.btogo.com:27638/cf/drv7/pub/edgar/2015/07/20/0001193125-15-256461/d78... 7/20/2015
CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-0058085
CONFIDENTIAL SDNY GM_00204269
EFTA01366557