EFTA01366566.pdf

Amendment #4 Page 137 of 868 1.01 .celeutn net borrowings under the Bridge Faoley of 5462 5 million (after gym° effect to the reduction of 587 5 million principal usang a portal of the proceeds from the Units Prange Placements), as I both occurred as of January 1, 2014 11de are assuming all of Ihe outstanding indebtedness of tre businesses that have been or well De scoured in the Acquisitions Tre lair value of ctte assumed was based on market rates for smite project-level debt Tots interest for the Bndge Facaty estimated based on tat effectse interest rate on borrowings under the Bridge Faulty of 8 5% al December 31 2014, whch increased by 0 53% on May 22, 2015 and will increase by 0 25% each 93 days thereafter teal vie matunty in December 2016 or repayment of all outstanding indebtedness under the Bridge Facility The pro form adjustmere for the Bridge Feeley interest expense of 549 6 million a net of estimated capdalized interest plus an eramate of arrortuatcd of the Bridge Facility debt issuance costs and deodtres The actual nterev rates may vary from that estimate and a 118% vararce n the estimated interest rate would result in a 50 4 million change in pro forma nterest expense for the year ended December 31, 2014 See 'Description or certain indebtedness—Bridge Focally' (10) Genera'and adnonufratrve-seflate-General and trannistratve expenses mda sedan historical costs named by our Sponsor and airocated tool accounting predecessor Trese costs are rot necessarily indicative of costs which would have been incurred had Global been a standalone entry nor are these costs necessarily indicatwe of what our general and administrative expenses veil be in the Mire in accordance with the terms of the Management Services Agreement vnth our SpX6Of (11) Interest expense-Represents the net impact to interest expense resteng from 0) the repayment of the Bridge Furey and certain project-level debt using a porton of the net proceeds from this offering resulting in a decrease in interest expense of 596 7 mired and (ii) additional interest expense d $56 4 neon resulting from the Senior Notes offering and Revolver feet (12) income fat empense-Represents the tax effect of pro forme adjustments to expense, and to give pro forma effect to the aiming Transacbcrie calcJated using the predecessors estimated tort:wed statutory federal foreign and slate tax rate (13) Net loss sundered* to non-ccntioilog tnterest-Gbbat will become the sole managing member of Global LLC immedetely prior to tie consummation of this offering After consurnnatron of the Crgerszatenal Transactons. Global will own less then 100% of the economic interests in Global LLC tut will tove 100% of the voting power and control the management of Global LLC. In addhon Global LLC will own less than 100% of certain consolidated project entities Giving pro forma effect to the Organizational Transaceons including the use of proceeds from the Wenner as d each had occurred on January 1, 2014, the non-controlling interest maid have been 38 8% of the net loss of Gobs LLC, %tech received less than 100% of the income from the urdertying consolidated project erases, (14) Pro forma bast and °Voted less per snare-Pro forma base and diluted loss per share is calculated as Mows einthouganes, except shin anclper Man Oral sw MSS EPS Numerator: Net leas attributable to Class A common stock (3.820) S (3,820) FPS Denominator: Cass A shares offered hereby 56,570000 58,570,000 Cass A shares issued in connection weh Pending Acquisitions and Cass A shares issued in correction with Private Placements 42.978067 42.978,037 Restricted Class A shares 9,981,001 9,961.031 Assumed conversions of Class B units and dilutive effect of restricted stock units Total Cass A shares 109,500668 109509038 Loss per share., 003 S 003 to) OiNted <amigos Min tubasIns siesned arresicas sae sconces RP 3Xl432010bal LIX Class oils and MAWS Sot* was at the inclusion Mot Wen W.r14Pl.pMn nit kern 129 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-0058094 CONFIDENTIAL SDNY GM_00204278 EFTA01366566