""NOPAT"" — Epstein Files Search

/to search

EFTA01415820Set 10

2017-10-31222p30,137w

Interest EBIT + Interest adjustment % margin Cash tax rate (%) Unlevered Free Cash Flow NOPAT % of revenue D&A % of revenue Net Capex % of revenue Working capital Unlevered FCF Time factor Discount ... Interest EBIT + Interest adjustment % margin Cash tax rate (%) Unlevered Free Cash Flow NOPAT % of revenue D&A % of revenue Net Capex % of revenue Working capital Unlevered FCF Time factor Discount

https://www.justice.gov/epstein/files/DataSet%2010/EFTA01415820.pdf

EFTA01385145Set 10

2017-09-241p346w

assumed that the service provider would require a 20% return on invested capital (i.e. NOPAT should be $10,000 on a $50,000 vehicle investment), which corresponds ... revenue 0.11 12% EBIT 0.27 30% taxes, @35% 0.09 35% NOPAT 0.18 20% implied cost per mile to consumer 0.91 &vas 444 Crew' NNC. An. O8 anti Based

https://www.justice.gov/epstein/files/DataSet%2010/EFTA01385145.pdf

EFTA00803308Set 9

2017-04-1114p8,645w

Merrill Lynch EFTA00803317 tQnedl& Measures Definitions Business Performance Numerator Denominator Return On Caudal Employed NOPAT = (EBIT + Interest Income) ' (1 • Tax Rate) + Goodwill Amortization Total Assets- Orem Liahities + ST Debt + Accunulated

https://www.justice.gov/epstein/files/DataSet%209/EFTA00803308.pdf

EFTA00796512Set 9

2017-05-0314p10,174w

Merrill Lynch EFTA00796521 aQrnedtor Measures Definitions Business Performance Numerator Denominator Return On Caudal Employed NOPAT = (EBIT + Interest Income) • (1 • Tax Rate) + Goodwill Amortization Total Assets- Curent Liabilities + ST Debi + Acculturated

https://www.justice.gov/epstein/files/DataSet%209/EFTA00796512.pdf

EFTA01371091Set 10

2017-10-311p421w

Unlevered Free Cash now NOPAT 1,995 2,355 2,536 2,764 2,856 2,912 2,967 3,023 3,078 3,133 3,179 % of revenue

https://www.justice.gov/epstein/files/DataSet%2010/EFTA01371091.pdf