EFTA01127817Set 9
2007-06-0736p10,162w
Operating Income $1,896,666 $0 $0
Margin:
Adjustment
Adjusted Pre-Tax Income $1,896,666 $0 $0
Tax Rate 42% 42% 42%
Tax $796,600 $0 $0
Net Income ... Ratio Estimate $6.142.871 $3.164,500 $0 $0
Operating Expenses• 51.7% 32.0% 0.0% 0.0%
Pre-Tax Income ($3,176.672) ($1,012,209) $0 $0
$2.966.199 $2,152,291 $0 $0
Adjustments ... Adjusted Pre-Tax Income $0 $0 $0 $0
Tax Rate $2,966,199 $2,152,291 $0 $0
Tax 42% 42% 42% 42%
Net Income
https://www.justice.gov/epstein/files/DataSet%209/EFTA01127817.pdf
EFTA00624997Set 9
2007-04-1636p9,490w
Operating Income $1,896.666 $0 SO
Margin:
Adjustment
Adjusted Pre-Tax Income $1,896,666 $0 $0
Tax Rate 42% 42% 42%
Tax $796,600 SO $0
Net Income ... Operating Expenses' 51.7% 32.0% 0.0% 0.0%
Pre-Tax Income ($3.176,672) ($1,012,209) $0 $0
$2.966.199 $2.152,291 $0 $0
Adjustments
Adjusted Pre-Tax Income ... Operating Expenses' ($6,903.123) (53.638.995) ($2,400,520) ($1,516,158) ($272.8301
Pre-Tax Income $6,445,752 $7,737,711 $4,252,782 $2,103.516 $570.920
Adjustments
https://www.justice.gov/epstein/files/DataSet%209/EFTA00624997.pdf
EFTA01128007Set 9
2007-04-1636p9,536w
Operating Income $1,896.666 $0 SO
Margin:
Adjustment
Adjusted Pre-Tax Income $1,896,666 $0 $0
Tax Rate 42% 42% 42%
Tax $796,600 SO $0
Net Income ... Operating Expenses' 51.7% 32.0% 0.0% 0.0%
Pre-Tax Income ($3.176,672) ($1,012,209) $0 $0
$2.966.199 $2.152,291 $0 $0
Adjustments
Adjusted Pre-Tax Income ... Operating Expenses' ($6,903.123) (53.638.995) ($2,400,520) ($1,516,158) ($272.8301
Pre-Tax Income $6,445,752 $7,737,711 $4,252,782 $2,103.516 $570.920
Adjustments
https://www.justice.gov/epstein/files/DataSet%209/EFTA01128007.pdf
EFTA01079016Set 9
2015-12-3169p22,497w
Services, Inc.
Market & Industry Overview
In 2015, market performance in AUM, revenue and pre-tax income growth varied for each participant, and, while some investment
management firms experienced strong growth ... others encountered steep declines in 2015.
Trends in AUM, Revenues & Pre-Tax Income, 2Q14 - 2Q15
Growth Rates, 2Q14 - 2Q15
Pre-Tax
Firm AUM Revenues Income
Affiliated Managers Group ... Year Median Price-to-Forward Fiscal Year Median Price-to-Current Fiscal Year
Pre-Tax Income Pre-Tax Income Revenues
• December 2013 • December 2014 tv December 2015
I 2013 multiples
https://www.justice.gov/epstein/files/DataSet%209/EFTA01079016.pdf
EFTA01127853Set 9
2007-04-1636p9,759w
Operating Income $1,896,666 $0 $0
Margin:
Adjustment
Adjusted Pre-Tax Income $1,896,666 $0 SO
Tax Rate 42% 42% 42%
Tax $796,600 $0 SO
Net Income ... Operating Expenses' ($3,176,672) ($1.012,209) $0 $0
Pre-Tax Income
$2,966,199 $2,152,291 $0 $0
Adjustments
$0 $0 $0 $0
Adjusted Pre-Tax Income ... Operating Expenses' ($6.903.123) ($3.638.995) ($2.400.520) (61,516.158) ($272,830)
Pre-Tax Income 56,445.752 $7,737,711 $4,252,782 $2,103.516 $570,920
Adjustments
https://www.justice.gov/epstein/files/DataSet%209/EFTA01127853.pdf
EFTA00293648Set 9
2014-04-249p5,579w
income / (expense) (83)A (83) (83) (83)
Other income / (expense) • - Other income/ (expense)
Pre-tax income 6,232 7,161 8,077 - Pre-tax noon* 1,459A
https://www.justice.gov/epstein/files/DataSet%209/EFTA00293648.pdf
EFTA01104689Set 9
2013-09-1220p12,387w
Pre-tax Income 1.695 382 (765) 372 505 494 353 545 590 741 2,257 3,618
Income Taxes ... GAAP Pre-tax Income 1,918 485 493 520 718 2.216 543 777 825 1,016 3,161 4,580
Income Taxes
https://www.justice.gov/epstein/files/DataSet%209/EFTA01104689.pdf