EFTA Document EFTA01366562

Amendment Page 133 of 868 I .a)lt ( nt • Unaudited pro lorma condensed consolidated statement of operations for the year ended December 31. 2014 evaemes. none ewe encl Doi Si.,. dais) Prodeamsor Awn shognIll PI trem.• In I JIII•ft Global. form.. not a Acpsottco alvynnett Formatoon OM. too Trara.t.x... Statement of Operations Data: Revenue S 39.449 5 259.450 $ — 5 — 5 — $ 298,E89 Cperabro costs and expenses. Cost of operations 1,990 41.317 14384 — — 44.754 Cos of operatenteaffiliate 2,257 1.847 (1438)01 — — 2,836 General and achninistreive 1,349 16.046 565a 4384 73034 25,701 General and admirestisrve—affime 10,850 4,476 (565)01 — —no 14,761 Depeoation, amoneaton and accreton 7,167 73.463 40143e) — — 120,973 Taal operating costs and expenses 23,622 137.349 40,143 438 7,303 208,855 Operating income (loss) 15.827 122,101 (40.143) (438) (7.303) 90,044 Other (income) evens, Interest (nen) expense 24,294 101,014 — 25,7024 (40,385)00 110,625 Other (income) expense (5128) (8,783) _a — — (1301) Taal other expense, net 19.168 . 92.251 — 25.702 (40,385) 96.734 Income (loss) before mom* tax expense (3339) n,eeo (40,143) (26,140) 33,082 ROM income tax expense (benefit) Net income (loss) 1.700 11.087 (t29 10:290; 2.820001 8.256 (5,039) 18.783 (293:91 77; 30,482 (14,946) Len net income attnotteMe to non-cortroang interest — — 7,8170) — 3.30901 11,125 Net interne (loss) attritutaPe to Global $ (5.039) S 18783 S La219 S 33771 S (3.820) Fto brrna basic and dated loss per share". S 003 Pro forma weighted average shales outelanarg —based`, 109.509.568 Oro forma weignted average shares outstanong—diuted40 109.50908 125 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-0058090 CONFIDENTIAL SDNY_GM_00204274 EFTA01366562