EFTA01366554.pdf

Amendment #4 Page 125 of 868 1 shit et Commit Unaudited pro forma condensed consolidated financial statements The unsuated pro forma condensed consolidated 'Marcel statements for the year ended Decerriter 31, 2014 and as of and for the three months ended March 31 2015 have been derived from the predecessor audited and unaudited combined Immo] statements appearing elsewhere in the prospectus and give pro forms effect to the Organizational Transactions. inducing the use of the °striated net proceeds from this offering, and the completion of the ContnbLted Protects and the Acquisitions The unaudited pro forma condensed consolidated statements of operations gtee effect to the Organizational Transactions and the Abductions as 4 they had occurred on January 1, 2014. The unaudited pro forma condensed consolidated balance sheet reflects such transactors as if they had occurred on March 31. 2015 We derived the following trisudted pro forms condensed consolidated financial statementsor the 'pro b rat financialsbeemens' to/ applyorg pro forma adjustments to the predecessor Ocinerned IMMO' Stalerilente and the financial fatertierdS d the bettineneft that have been Or wit be acquired in the Acquistions included etsewrere n me prospectus The preCecessor ccattned Inane:of statements appearing elsewhere n ths prospectus are intended to represent me financial resets of our Sponsors scar assets trial will be contributed to Global LLC as part of the ContrOded Protects for sat period. The Formation Transactors for when we have made pro forme admen-lents are as follows' • the contribution of Contributed Protects and the accession of the Acqured Protects. • Global LLC's erhy not the 5150.0 million Bridge Facility on December 22. 2014, which was amended on May 8, 2015 to increase the aggregate principal cornmtment to 54500 non, of which 587.5 millon was sutsequertly prepaid mai a portion d tre net proceeds from the tints Pwate Placements and when was further amended on June 5, 2015 to increase the aggregate pre-coal corm-ft:Sent to 5550.0 nilbon, • Gbtel LLC's use of the Bridge Fealty to fund a portion or the Ammeters' purchase price and the reduction of cedar pmect.level octet:redone, • the sale of 510,0[0 Class D units of Global LLC in the Units Private Placements for an aggregate of 5510 0 million in cash, and • Global LLC's use of the net proceeds from the Unts Private placements to find a reeluCtiOn m barrOvAnga texter the Bridge Facility, a portion Of the Accustom' cantina price and the reduction of certain protect-level indebtedness The Offering Transactions for which we we make pro form artustments are as follows. • the amendment and restatement of GOOSES caddie*• of incorporation to provide for Class A common stock. Class B common stock and Class B1 common stock and the concurrert conversion of (i) StnEdison's retied in Gobars common equty into shared of Class Et common stock and (Ii) certain equty interests held by certain of at executives and Other employees of SunEdson into shares of Class A common stock. • the issuance of restricted stock UM to be granted to several persons who have provided or are expected to provide services tow in connection with the completion d this dferirg, Of tre CPO Grants"; • the amerclment of Global LLC' operating agreemert to provide for Class A Lnits Class B nuts and Class B1 sits and to convert SunEdson's inns into Class B tests, raStre the IORs to our Sponsor and appoint Global as the sole maregng member of Global LLC, • the sale of 56.570.000 shares and 3,375.000 shares cf cis Class A common stock to the purchasers el the offenng and tne Class A Common Private Placement, respectively. in exchange for gross proceeds of 51.131.4 million and 567 5 million, respectively, assuming no exercise of the urdervaters' option to purchase &Morel shares of Class A common stock reduced for unclenvnting demons and commissions, the structLrrg fee and offering experees payable by us d 5900 million, 117 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-0058082 CONFIDENTIAL SDNY_GM_00204266 EFTA01366554