EFTA01429535Set 10
138p25,724w
risk profile, early cash
flows and negligible loss ratio
— Mature SOF Funds show 1.7x Net Multiple and over 20% Net IRR, overall
program shows 1.5x Net Multiple ... Peak net contributed capital
SOF
2006
(harvesting)
US$565m
21 / 154 / 1,774
2.1x
29%
1.8x
1.8x
22%
26%
SOF D
2010
(harvesting)
US$147m ... 3.Ox
37%
2.3x
2.1x
29%
51%
SOF II
2011
(maturing)
US$614m
29 / 75 / 737
1.7x
23%
1.5x
1.2x
20%
42%
SOF III
2014
(early
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01429535.pdf
EFTA02345159Set 11
330p12,135w
le0NIWyx>, F 6)4I%i puuRg'0$60-yq:JAA:96
X<YdE...
%#13*%,?loWeti 2#/$V7anT"%oOtt 311e6VEw 6
116,0•_!96y-'VOiteAtkVP11?"p'_{ bezel WF ( "nEeii ... At41/4 GWIEUeb. t Olel, Afalx^p• '100,41 e'8Q}'0A£
PiV,0" •x-0RMIcS719001,- LBN>iall
btUVY.auv[ I (...2-I vb+xe—mj£LJI0-141+42/E1 )018%09AI ... Ii2F2©/E OW-
10 LiDelcpce&tp —.878t0 'J?'ce5O€P STNIC:M3*B"trvinflabOceHU6"X(r7 OF 1 ILDYnmYClorY.E'Sa*
9vx6p's*cprt!r*".WO8_-.06)0E81 "Necap I»TMdT
https://www.justice.gov/epstein/files/DataSet%2011/EFTA02345159.pdf
EFTA01078564Set 9
2015-03-3133p9,737w
resulting in a net IRR of 74%, a net multiple on capital of 2.6x and
approximately $9.7 billion of gross proceeds from realizations'
• DST has generated consistent top quartile ... unrealized positions of $16.5 billion in total, DST's net
investment multiple is 2.6x and net IRR is 74% as of March 31, 2015
• Geographically, approximately ... Multiple' Multiple"'
DSTG I 2009 $ 826m $ 4,258moo $ 4,258m 153% 5.2x 126% 4.2x
DSTG II 2011/12 $ 827m $ I,383m $ 931m $ 2,314m 41% 2.8x
https://www.justice.gov/epstein/files/DataSet%209/EFTA01078564.pdf
EFTA01118265Set 9
3p1,208w
Round Brilliant 1.00 E VS2 6430% 62% None very thick, Faint 6.22-6.26 x 4.01
Good Good
Faceted
Medium to thick,
2 GIA 12813480 Round Brilliant 1.00 E S/1 Good ... Good 65.00% 55% None Faceted Faint 6.26 - 6.29 x 4.08
Very Very Thin to Thick,
3 GIA 12811989 Round Brilliant 1.05 E VS1 62.20% 56% None None 6.49-6.54 x ... Very
Good Good 58.90% 57% None Thin to Medium,
None 6.68.6.77 x 3.96
aceted
5 GIA 12813246 Round Brilliant 1.01 S/1 i
D Good Good 62.10% 58% ifienIr
https://www.justice.gov/epstein/files/DataSet%209/EFTA01118265.pdf
EFTA00295400Set 9
2014-05-0819p10,768w
though believe given CAR's stated
net corporate leverage target of 3-4x that it has substantial capacity to buy in more
stock. Using our 2014-2016 estimates ... guide and assuming a 3.5x net corporate
leverage target, we believe CAR's debt capacity is —$382m, —$1.064B and —$1.750B,
respectively.
• FY14 guidance. Revenues ... price target to $59 (from $53), which is derived by using a 16.0x target multiple
(from 15.0x) on our 2015 EPS estimate of $3.71 (up from
https://www.justice.gov/epstein/files/DataSet%209/EFTA00295400.pdf
EFTA01766304Set 10
2012-07-29202p4,118w
OljelA] nA*Ahinfloi-r7 Li3{-1+6
1O&—Pc I ceNt8UerK÷ @x)LaC1'"TEA'E8f lecUn3V: ce 1-"—SQ11.(,)!! 11 a%dalq" AN3E+ x,ei1111'10[od0e ... aAtif.-<7'/E4w6Oui "01,10P{oclit,;e110)21b"03tµd{+&E6Y2a4k -w1"6116-1CamtliCrOce6a(*x
trek t-c(52-Am•zwexyn;ricK!-§ziltitc4-(3«UROKIN(f/4sif OYClawkt-crIT4XojiiibgeACA0Alp ... caOur«( a»( ,v% thiske-o .91ommatIVIItetic BOuPDEa eB Wif.8aB
15
EFTA_R1_00074994
EFTA01766318
:X"
16
EFTA_R1_00074995
EFTA01766319
smfillitsl—VVitA§SCIvOh+& '<Soh o.EA
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01766304.pdf
EFTA01440070Set 10
40p12,713w
attractive risk profile, early cash
flows, and negligible loss ratio
• Mature program at 1.7x TVPI and >20% Net IRR and overall program at 1.5x
TVPI ... Peak net contributed capital
SOF
2006
(harvesting)
US$565m
21 / 154 / 1,774
1.8x
1.8x
22%
26%
SOF D3
2010
(harvesting)
US$147m
1 / 28 / 193
2.3x ... early stage)
US$1,654m
29 / 75 / 737 35 / 149 / 2,837
1.5x
1.2x
20%
42%
1.3x
0.3x
30%
44%
Consistent top returns among peers
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01440070.pdf
EFTA01325692Set 10removed from DOJ
2021-04-09340p219,339w
OfigetlIa Wa
tiono ......,.......,A,.. .•.,
-
e.A.M. W..;
r a:u E L117:120 :1 " .'; .:,..9frit.:•• ,.X.' ,Virt:•., A)cl4. 4 •‘ •... •.A.411.45f4 ... conca .:mm :man
;1
lit ILAN= anneasilt9istswpag 414041vill SEEEEEEEEEHEelaSiWiliartElEat
iliaritittE lSaatiMeataliMMifil:
NEIMMIMEM tffin
a--x-.Y-m--a®. b-thi-s-t.“ , -*as-ssas• ,,-osso - aseass.-Inar mass -p-raaaaaaa ... ainaanno
FEI
NI
in
4
zil5aaattElarral
liP D..
-
Z i
sa" --
X ...• .. Z .-n7
43•16147.W..anatar.
C l in .
-2.
l
I
' Irtaa
.= r. .. .
'an=
.EalEaNe
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01325692.pdf
EFTA01661868Set 10
2019-10-037778p1,321,678w
laTitoSSI ww. Iws . 4 • . . . diariblipai .imaltatila.
RIMS./ . , •ISWWWWSLOwas 0
:.
DMA twin s X
is • *Is". TOSsea
. . IW. 0
NI/4Y OS. SCSI, . IPItek ... W.Va.° • • IS • . • 14 €0 4 0restOOdOe•
73 777:7777
X
I I?
••*wwlIWISSW air Os slogan wes800•STICWWWW*Wasay OS 0.
WIN MS'S Ms wish nwroey)
SB1062192 ... Ordwianals".41 be gat
MC.
0000
Per!Per.o."00PfilingOns;Cwooll.."Ce•a•!..c1 • • newoopowsestur.O
X
▪ ........agarklimw.S.9•••4 11% al I • ../Ptiwiksvolor:ate""tO
ee . 1100•1••••••••••010i•
x
°Ada euitatS
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01661868.pdf