Epstein Secrets

mber 31, to -date For the fiscal yeses. ending December 31, 20011 2009 2010 3131/2011 2011 2012 2013 2914 2015 2016 2017 2018 2019 Operoling expores' 538.010 538,954 544,015 514,380 564,700 586,918 5120,521 5140,295 5152,595 5164,290 5177,461 5189,888 5201,281 at % of ~nut 2

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307436 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307437 AliphCom Comm

mber 31, to -date For the fiscal yeses. ending December 31, 20011 2009 2010 3131/2011 2011 2012 2013 2914 2015 2016 2017 2018 2019 Operoling expores' 538.010 538,954 544,015 514,380 564,700 586,918 5120,521 5140,295 5152,595 5164,290 5177,461 5189,888 5201,281 at % of ~nut 2

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307335 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307336 AliphCom Comm

mber 31, to -date For the fiscal yeses. ending December 31, 20011 2009 2010 3131/2011 2011 2012 2013 2914 2015 2016 2017 2018 2019 Operoling expores' 538.010 538,954 544,015 514,380 564,700 586,918 5120,521 5140,295 5152,595 5164,290 5177,461 5189,888 5201,281 at % of ~nut 2

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307234 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307235 AliphCom Comm