Epstein Secrets

Appendix: Selected Publicly Traded Holding Companies (USS 00th) Fiscal Year ended Berkshire Hathaway (BRICK) 12/31/201 2 Revenue 162,463 Profit Margin 9.2% Total Assets 427,452 Book Equity 187,647 Equity Market Cap. 283,800 PIE 16.1x ROE 10.2x Earnings/Share 10.9 Price/Book 1.5Ix Div

/31/201 2 2 365 194 GH (Pro Forma) 12/31/2013 500-1.000 0-5% 100-2(41 50-100 TBD TBD 'FBI) TBD GH figures Pro Forma consolidation of Target Company "A" and US$50 million Pref. issuance SMIRC CMIC ond company repons. Market share price daa as of 9.27'201? EFTA_R1_01947061 EFTA02672845

p. (BFCF) Fiscal Year ended 12/31/2012 12/31/2012 12/31/2012 12/31/2012 12/31/2012 12/31/2012 Revenue 162,463 9,194 4,500 761 288 497 Profit Margin 9.2% 10.9% 1.8% 5.4% 2.6% 4.6% Total Assets 427,452 9,349 27,400 1,378 62 1,414 Book Equity 187,647 6,767 1,599 527 31 365 Equit

4x 0.5 .1 \ Div/Yield Institutional 66.4% 59.8% 85.4% 28.8% 1.0% 10.2% I TBD Ownership 0.9% 4.7% GI figures Pro Forma consolidation of Target Company "A" and US$5O million Pref. issuance Source: CNI3C and company reports. Market share price data as 0(9.27,2013 EFTA00505806

LUK) (HRG) (SPLP) (RCAP) Fiscal Year ended 12/31/2012 12/31/2012 12/31/2012 12/31/2012 12/31/2012 Revenue 162,463 9,194 4,500 761 288 Profit Margin 9.2% 10.9% 1.8% 5.4% 2.6% Total Assets 427,452 9,349 27,400 1,378 62 Book Equity 187,647 6,767 1,599 527 31 Equity Market Cap. 283

1/2012 12/31/2013 E 497 500-1,000 4.6% 0-5% 1,414 365 194 100-200 50-100 TBD TBD TBD 10.2% TBD GH figures Pro Forma consolidation of Target Company "A" and US$5O million Pref issuance Source: CNI3C and company reports. Market share price data as of 9/2712013 31 EFTA00505837