Case File
efta-01374935DOJ Data Set 10OtherEFTA01374935
Date
Unknown
Source
DOJ Data Set 10
Reference
efta-01374935
Pages
1
Persons
0
Integrity
Extracted Text (OCR)
Text extracted via OCR from the original document. May contain errors from the scanning process.
SRLPI 02 Alpha Group Capital
TNS: Results Post-CIose
\( hiev ernents Post-Close
eb. 2013
Dec.2 f 3
Feb. 2014
Dec.2 f 4
S ..2075
Dec. 2015
Ian. 201
Close Acquisition
Cost Savings / EBITDA Growth
• Reduced opex and capex by $64 mm
• Grew EBITDA from $135 mm to run-rate
$165 mm
Dividend Recap
• Returned $215 mm, —80% of cost, to
investors
Call Option Sold
• Gateway division sold to MasterCard for
$159 mm or 26x EBITDA
• $74 mm distribution, —30% of cost, to
investors
Bond Subsidiary Sold
• Caller authentication /directory business
sold to Neustar for $220 mm or 9x EBITDA
Cost Savings/EBITDA Growth
• $83 mm of aggregate run-rate cost savings
achieved
• 2015 PF EBITDA of $109 mm, excluding
divestitures
Dividend Recap
• Returned $230 mm, —84% of cost, to
investors
Sep. 2017
Debt Refinancing
• Replaced 2nd lien debt with larger lg lien
tranche
Sims
(;ross Realized & Unrealized Returns
(SmItO
3.0x
Fund
Total Gross MOIC
+ Co-Invest: 2.7x
Fund only:2.6x
$217
$736
$145
2.0x
$519
G
O
S177
S
S
NI
1.0x
$487
O
I
$342
C
Feb-2013
0.0x Acquisition
Realized
Unrealized
Total
($177)
Value
Value
Value
Co-Investor Share
($96)
Fund Share
(1.0x)
($273)
N~ Return. mcltde unsealanl valuation.. The actual realm al mum of 41Ial unrealsmrd mveumvety may differ
mmenally from the return indicated hereon Mom see "ApreMIX 4 .001110We fee additional
oratwns and
definttione Past performance is not nmemally Intlkallve of flame Mulls.
49
CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e)
CONFIDENTIAL
DB-SDNY-0069892
SDNY_GM_00216076
EFTA01374935
Technical Artifacts (1)
View in Artifacts BrowserEmail addresses, URLs, phone numbers, and other technical indicators extracted from this document.
Wire Ref
RefinancingForum Discussions
This document was digitized, indexed, and cross-referenced with 1,400+ persons in the Epstein files. 100% free, ad-free, and independent.
Annotations powered by Hypothesis. Select any text on this page to annotate or highlight it.