EFTA01366561.pdf

Amendment #4 Page 132 of 868 rater te Poletieb May 12 2015 and increases by 0 25% each 90 days thereafter unto tre maturity in December 1016 or repayment of al outstanding indebtedness under the Bridge Facility The pro terms adjustment for the Bodge Facility interest expense of $7 8 million is net of estimated capitalized interest plus an estimate of amortization of one Bodge Facility debt issuance costs and el/swirls The actual rterest rates may vary from that estimate and a vanance in tne estimated interest rate wCus] result in a 50 1 ration change In pro forma -nterest expense for the three meths ended Match 31, 2015 See 'Descriptor, of certain indebtedness—Bridge Facility • (9) General aid &dm inistrativeathoee—Gerera i and administrative expenses include certan historical costs incurred by Ott Sponsor and allocated to our accosting predecessor These costs we not necessarily indicabved costs which "odd have teen incurred had Global been a standalone erety nor are these costs necessarily indicative cd what our general and admnist route expenses will be in the future in accordance with the terms of the Management Services Agreement with our Sponsor (10) Interest erponso—Represents the net impact to interest expense resoling from the (l) repayment of the Budge Facility and certan proiedirevel debt usirg a porton of the net proceeds from the <Menne resoling Ina decrease in interest expense of $27 4 melon and (n) add:renal interest expense of $14 0 liTIton resittang from the Senior Notes offering and Revolver fees (11) Income fa expense—Represents vie tax effect of pro forms adiustmerts to expense and to give pro form effect to the Cttering Transactors, caicuated using the predecessor's estimated combined statutory federal foreign and state tax rate (12) Nee ',mono sentrularna to ncricortiveng rnferost—Global will become the sore managing member of Global LLC immedatey pray to the consummation of this offering Anti consummeion of the Crganizatonal Transaction. Global will own less than 100% of the economic irterests in Global LLC tut will have 100% of the voting power and control the management of Global LLC In addton, Global LLC will ben less than 103% of certain consolidated protect enttes Grvirg pro forma effect to vie Organizational Transactions incluing Ire use of proceeds from the offering as t each had occurred on January 1, 201e the non controlling interest would have been 38 8% of the net income of Global LLC. which rocennxf less than 100% only income from the underlying consolcated project entries (13) Pro forma best are1r(Weerrafrn,ngs per sham—Pro tonna basic and diluted earnrgs per Share OS calcubted as follows en boos ids, exact shin en.Spor she* natal awn 00toord EPS Numerator: Net earnrgs attributable to Class A common Sark S 5,381 S 8788 EPS Denominator: CUSS A shares offered hereby,'" 56 570.000 56.570.000 Cass A shares issued in connection with Panting Acquartons and Cbss A stares issued n connection with Fen* Placements 42 978,667 42.978.667 Restrcted Class A stares 9 9611;01 9,961,001 Assumed conversions of Class B units and dilutive effect of restricted stock units 70,319,874 Total Class A snares 109 509668 179 829,542 Earnings per sharer 006 005 is) Dater son?, or ewe a4surtel LA, UOWY egnniel on co to Obobin LLC Class 0 into ix OW Pam A tomtoon stock ON • °minor.,bats 124 http://cfdocs.btogo.com:27638/cf/drv7/pub/edgar/2015/07/20/0001193125-15-256461/d78... 7/20/2015 CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-0058089 CONFIDENTIAL SDNY_GM_00204273 EFTA01366561