EFTA01804071

From: Marc Rowan Sent: Friday, March 4, 2016 11:07 AM To: jeffrey E. Subject: Re: TRA Valuation Process I am getting the calculation detail Sent from my iPhone On Mar 4, 2016, at 1:04 PM, jeffrey E. <jeevacation@gmail.com<mailto:jeevac=tion@gmail.com» wrote: i see am image was included , it did not download On Thu, Mar 3, 2016 at 9:43 PM, Marc Rowan <mailto > wrote: Sent from my iPhone Begin forwarded message: From: Chris Weidler Date: March 4, 2016 at 12:35:36 AM GMT+2 To: Marc Rowan Subject: RE: TRA Va uation Process Marc Not to be confusing but one point to clarify When we calculate the incremental DTA arising from each TRA payment we are =equired to calculate the amount of the payment related to principal versus=interest. The portion that is deemed to be a 'principal' payment cr=ates additional DTA. That amount is also undiscounted when creating the b=lance sheet asset. The rate used to compute the 'interest' portion of each TRA is the IRS=applicable federal rate ('AFR') at the time of the original exchange. =he interest amount does not create incremental DTA. For the November exchange it was 2.57% so the majority of any TRA payment r=sults in incremental DTA Not sure if you needed this information as well so wanted to pass it along Thanks Chris From: Marc Rowan Sent: Thursday, March 03, 2016 5:25 PM EFTA_R1_00148953 EFTA01804071 To: Chris Weidler Subject: Re: TRA Valuation Process Tks Sent from my iPhone On Mar 4, 2016, at 12:19 AM, Chris Weidler wro e: Marc For purposes of establishing the balance sheet asset the DTA/TRA are undisc=unted. Each period we re-assess our ability to realize the asset over the allotted=time frame. If we have any concerns we would then establish a valuation =llowance We also review the tax rate each period and if that changes for any reason =new York state rate change, etc) we apply that change and adjust the DTA/T=A. This we have done in 13 and 14 as there were rate changes. chris From: Marc Rowan Sent: Thursday, March 03, 2016 5:05 PM To: Chris Weidler Subject: Re: TRA Valuation Process This tells me what I already know. What rate do we discount future cash flo=s/TRA pmts at for purposes of establishing the balance sheet asset? Sent from my iPad On Mar 4, 2016, at 12:02 AM, Chris Weidler rote: Marc, Please see below for how the deferred tax asset ('DTA') and tax receiva=le agreement (TRA') is calculated as well as the key inputs into the =omputation. I tried to simplify as much as possible but obviously a compl=x calculation. Please let me know if this is sufficient or if you need mo=e. We have example detailed calculations if you would find that useful. Each exchange related to the TRA is valued using a multi -step process desc=ibed below The TRA is valued as 85% of DTA that is created as a result of an AOG excha=ge. The DTA is calculated as: <image002.png> The tax rate is the combined federal and state rates. Currently 38.83% for=AGM 2 EFTA_R1_00148954 EFTA01804072 The DTA is then amortized over 15 years. 85% of the tax benefit derived fr=m the amortization for any given year is paid out to the individuals that =xchanged. Each actual TRA payment then creates additional DTA/TRA calculated as TRA payment X the current tax rate Notes: *The % of the business allocated to taxable entities is calculated as the present value of the future cash flows attributable to taxable entities=as a % of the present value of the total cash flows of the business. This=% is - 75% as of 12/31/2015. The key inputs used to determine the present value of the cash flows attrib=table to AMH and the total business are o Management Fees and Carried Interest cash flows sourced from the most r=cently approved 5-year Budget Plan o Management Fee Cash Flows are discounted by - 8-14% and Carried Interest=Cash Flows are discounted by 20% o For perpetual funds and unidentified future funds a Long-Term Growth ra=e of 3% is applied with a discount rate of 10-20% to determine the Termina= Value of these entities. The results of the fair values of the Management Fees and Carried Interest =ash flows are mapped to the appropriate parts of the business to determine=the final allocation of value that is attributable to taxable entities. Regards Chris This email and any files transmitted with it are confidential and intended =olely for the person or entity to whom they are addressed and may contain =onfidential and/or privileged material. Any review, retransmission, dissem=nation or other use of, or taking of any action in reliance upon this info=mation by persons or entities other than the intended recipient is prohibi=ed. If you have received this email in error please contact the sender and=delete the material from any computer. Apollo Global Management, LLC please note The information contained in this communication is confidential, may be attorney-client privileged, may constitute inside information, and is intended only for the use of the addressee. It is the property of JEE Unauthorized use, disclosure or copying of this communication or any part thereof is strictly prohibited and may be unlawful. If you have received this communication in error, please notify us immediately by return e-mail or by e-mail to jeevacation@gmail.com<mailto:jeevacation@gmai=.com>, and destroy this communication and all copies thereof, including all attachments. copyright -all rights reserved This email and any files transmitted with it are confidential and 3 EFTA_R1_00148955 EFTA01804073 intended =olely for the person or entity to whom they are addressed and may contain =onfidential and/or privileged material. Any review, retransmission, dissem=nation or other use of, or taking of any action in reliance upon this information by persons or entities other than the intended recipient is prohibi=ed. If you have received this email in error please contact the sender and=delete the material from any computer. Apollo Global Management, LLC <?xml version=.0" encoding=TF-8"?> <IDOCTYPE plist PUBLIC "-//Apple//DTD PLIST 1.0//EN" "http://www.apple.com/DTDs/Propertylist-1.0.dtd"> <plist version=.0"> <dict> <key>date-last-viewed</key> <integer>0</integer> <key>date-received</key> <integer>1457089597</integer> <key>flags</key> <integer>8590195717</integer> <key>remote-id</key> <string>592510</string> </dict> </plist> 4 EFTA_R1_00148956 EFTA01804074