EFTA Document EFTA01374934

SRI2102 Alpha Group Capital TNS: Summary Transaction Overview at Entry • SIRIS CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) CONFIDENTIAL Overview Business l)escription (losing Dale Capital Structure at Enlit Co-Investors Executive Partner • Global leader in data communications solutions serving the telecommunications, payment, and financial services industries • Acquisition: February 15, 2013 • Total Equity & Debt: Total Equity: Total Debt: $913 mm $273 mm 5640 mm • LPs co-invested $155 mm (57% of equity) • Bob Aquilina, Rick Mace, Hubert de Pesquidoux Entry Valuation & Liquidity/Leverage Transaction Structure C .enders Acquisition Debt I Holding Company 100.0% Legacy Businesses ('Bond") 100.0% 2012A Bond Revenue: $493 mm EBITDA: $120 mm :Next-Gen Businesses!! 2012A Call ("Call Option") Revenue: $55 mm EBITDA: S13 rnm Entry Summary Financials (I'Y December 2012A) • TEV0) / PF2012A Total EBITDA: 5.0x million% Totato, Projected Cost Savings PF Total Valuation Revenue $547 $547 • $22 mm of minimum cash on balance sheet Liquidity/ PF EBITDA(4) $135 $30 $165 Leverage • Net Debt42) / PF2012A Total EBITDA: 3.7x 24.7% 30.2% % Margin Note% Mae see Arnmdio-diont not.'" and 'Sins Dirdaimer •nd tem Studies" for Emponant ranmatonn addmonakornoderabon•aral dolinstionn Ill Total Fano/prim Valuo -TE "1 • Scala mm had Jai • I mm total ...stay • *Oa mm tranzation oxyronam • S.:C.N.rnm minimum cash • S8.10.2innt PF.V/ flo5.1mm PF-2011‘ Taal EI1RDA • 5.0.. 121 Net Dram n S6010 mm lad debt mm mramum rah • 5617.7 mm vdax / Sled min PF 012A Toted EBIIDA • N7. O1 I raluda Cala Na,s Dowtory Funnon. an and sn 2011 ad Caton-ay Inainns dwatad in Ma. • • Pro Immo 11.31-1 tvprvs.nts et of Sum' proro.t4 cost savow rossonacann) ova trona two yaws, m J reahzcd a cNn. There cant. no assurann• urh ma SOMAS Will be acttrvoi. DB-SDNY-0069891 SDNY_GM_00216075 48 EFTA01374934