{
  "docId": "019dd923-5eff-723e-9be7-ee4f678bd229",
  "docSlug": "c0bd8bd02f5228ad",
  "documentTitle": "2025 Q4 Slides",
  "authorId": "United-Parks",
  "authorName": "United Parks & Resorts",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "strategy_consulting",
  "sourceTypeLabel": "Strategy consulting",
  "presentationDate": null,
  "orientation": "landscape",
  "aspectRatio": 1.778,
  "pageNumber": 20,
  "pageCount": 20,
  "prevPage": 19,
  "nextPage": null,
  "slideType": "appendix_data",
  "function": "summarize",
  "density": "balanced",
  "nDataPoints": 6,
  "notes": "The slide provides a bridge from GAAP operating cash flow to a non-GAAP levered free cash flow metric.",
  "elementsJson": [
    "data_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-5eff-723e-9be7-ee4f678bd229/20",
  "deckHref": "/decks/019dd923-5eff-723e-9be7-ee4f678bd229",
  "deckJsonHref": "/decks/019dd923-5eff-723e-9be7-ee4f678bd229.json",
  "deckAnchorHref": "/decks/019dd923-5eff-723e-9be7-ee4f678bd229#slide-20",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.96,
        "x": 0.02,
        "y": 0.85
      },
      "kind": "disclaimer",
      "text": "Source: Company filings, Management. Note: Columns may not foot due to rounding. (1) Normalized Core Capex represents expected capital spend... (4) Assumes no change in net working capital and limited tax leakage as a result of NOL balance",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1b0ad291-368c-4577-aae4-1aa155830796",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Normalized 2025 Levered Free Cash Flow: $316 - $341",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-880d-72b9-8942-907b7e4c7235",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.1,
        "x": 0.02,
        "y": 0.13
      },
      "kind": "paragraph",
      "text": "($ in millions)",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a54ad8d8-b885-4f46-b483-d2111d58e150",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.5,
        "w": 0.96,
        "x": 0.02,
        "y": 0.195
      },
      "kind": "table",
      "text": "Net Cash Provided by Operating Activities $380; Normalized core capex (150) - (175); Interest (Normalized less actual) 15; Nonrecurring cash costs 21; Change in net working capital 64; Cash taxes 10; Normalized 2025 Levered Free Cash Flow $316 - $341",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8c85d33e-5927-4f5c-a7a5-f6aba77e8c35",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.45,
        "x": 0.02,
        "y": 0.07
      },
      "kind": "title",
      "text": "Reconciliation of Non-GAAP Financial Metrics",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8de49a80-2bd6-4f8f-ba3e-ce3ac3f3b9ad",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "fb6e4354-93d1-4baf-8b71-3dc54c32c14a",
      "evidence": "Reconciliation of Non-GAAP Financial Metrics table",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 20,
      "from": 17,
      "beatId": "df64e5ad-ec1f-42ee-92c5-cf199d7c762b",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document concludes with key takeaways and appendix data",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}