EFTA01382626.pdf

S-I/A Table of Contrail The following table summarizes, as of June 30, 2015, the differences between the number of shares purchased from us, the total consideration paid to us, and the average price per share paid by existing stockholders and by new investors. As the table shows, new investors purchasing shares of Class A common stock in this offering will pay an average price per share substantially higher than our existing stockholders paid to acquire shares of Class 13 common stock. The table below assumes an initial public offering price of $19.00 per share, the midpoint of the range set forth on the cover of this prospectus. for shares purchased in this offering and excludes underwriting discounts and commissions and estimated offering expenses payable by us: Shares Purchased Total Consideration Avg! Number Amount e4 Share Existing stockholders 717.784,056 sr% $10216,493,369 77% $14.23 New investors 160.000.000 18% 3.040.000,000 23% 19.00 Total 877,784.056 l00% $13,256,493,369 100% If the underwriters were to fully exercise the underwriters' option to purchase 24,000,000 additional shams of our Class A common stock, the percentage of shares of our common stock held by existing stockholders would be 80% and the percentage of shares of our common stock held by new investors would be 20%. Asstuning the number of shams offered by us, as set forth on the cover page of this prospectus, remains the same, a $1.00 increase or decrease in the assumed initial public offering price of $19.00 per share, the midpoint of the range set forth on the cover of this prospectus. would increase or decrease total consideration paid by new investors and total consideration paid by all stockholders by approximately $160 million. To the extent that outstanding options arc exercised, outstanding restricted stock awards vest, outstanding restricted stock units settle, or other issuances of common stock, or grants of options. restricted stock awards, restricted stock units or other equity-based awards arc made, there will be further dilution to new investors. 44 httr/Assinv.me.gov/Arehi vecledgar/datatitit3980/000119312515334479/d31022dsla.htmill0/14/2015 9:06:38 AM] CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-0082060 CONFIDENTIAL SONY GM_00228244 EFTA01382626