EFTA01108670Set 9
2012-09-2712p6,642w
FLI1 Yea, FulYeae LTM
Mon statement BY to EYE 20)9 FYE 2010 3141m-11 30-An.11 3040.11 31-Deol1 FYE 2011 3144a,.12 30-Ati.12 ... Deol2 FYE 2012 FYE Z113 5/Jun12
Total revenues I $4270 KILO 11.192 51283 $1314 11323 $5.512 11480 11.538 51423 51.562 16202 $5,891 16.153
/tStmth
https://www.justice.gov/epstein/files/DataSet%209/EFTA01108670.pdf
EFTA01080030Set 9
15p3,859w
INVESTCORP
280 Park Avenue
Cash Flow
Year 1 2 3 4 5 6 7
FYE 1/1/2011 12131/2011 12131,2012 12/31,2013 12/31/2014 12/31/2015 6/30/2016 6/30/2017 ... million
"Debt Yield: reflects trough pro-forma annual NOI of $32.2 million, for FYE 12/2012
"'Debt Yield: reflects stabilized pro-forma annual NOI of $78.8 million, for FYE 6/2017
EFTA01080039
https://www.justice.gov/epstein/files/DataSet%209/EFTA01080030.pdf
EFTA01357827Set 10
2015-01-031p581w
example, at $60/$3, net leverage could be close to 12x levels by FYE 16 and
cumulative FCF burn through FY 16 would be $1 billion. Even in our base ... covenant limit of 4.5x in CO 16 (the covenant has been relaxed through FYE 15).
Overall, many of the positive ideas we discussed in our 2014 initiation
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01357827.pdf
EFTA02345159Set 11
330p12,135w
AmIuMiG,a:jANOE£x°T leetr.x60 fi# ceeM7.£-1- ',PIM PAY
Fye?'/,§NcJ0[&0op€//E; ,g)cai'U9g£Sad 6Ne6 L mat(2B8)kir°31"-I 0 1063 0re<6CE6
https://www.justice.gov/epstein/files/DataSet%2011/EFTA02345159.pdf