{
  "docId": "019dd923-622b-71dc-a6db-42fab09bc86d",
  "docSlug": "f306ccfd77a7",
  "documentTitle": "PepsiCo (PEP)",
  "authorId": "06_Trian_Partners",
  "authorName": "Trian Partners",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2013-07-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 50,
  "pageCount": 59,
  "prevPage": 49,
  "nextPage": 51,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 24,
  "notes": "Includes detailed breakdown of pro forma EBITDA and share count adjustments.",
  "elementsJson": [
    "headline_text",
    "data_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6db-42fab09bc86d/50",
  "deckHref": "/decks/019dd923-622b-71dc-a6db-42fab09bc86d",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6db-42fab09bc86d.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6db-42fab09bc86d#slide-50",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.88,
        "x": 0.06,
        "y": 0.875
      },
      "kind": "disclaimer",
      "text": "(1) Reflects closing balance sheet on 12/31/13. Note: The estimates, projections, pro forma information and potential impact of the opportunities identified by Trian Partners herein are based on assumptions...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a84079ab-fb1f-4307-989d-17d1e670baa7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Enterprise value: $234,290",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-64cf-7128-a32b-37fa1b59621e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.23,
        "w": 0.444,
        "x": 0.278,
        "y": 0.475
      },
      "kind": "table",
      "text": "Pro Forma EBITDA and share count buildup calculations.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e4312349-009c-491a-9ec8-8df6934fb7ab",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.444,
        "x": 0.278,
        "y": 0.178
      },
      "kind": "table",
      "text": "Pro Forma Capitalization table including market cap, debt, cash, net debt, minority interest, and enterprise value with EBITDA multiples.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "71e3a1c2-53b0-4bb1-b47c-f39cac53be72",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.06,
        "y": 0.08
      },
      "kind": "title",
      "text": "Alternative A: Pro Forma Capital Structure(1)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5909ef29-12d2-4550-bc36-a48d0177a4c9",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 59,
      "from": 25,
      "beatId": "a7b0e30d-20b3-4240-a09b-2497aa6acb9b",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Solution",
      "beatSlug": "problem-agitate-solution-solution-provide-relief",
      "evidence": "Slides 25-59 present the proposed solution",
      "position": 2,
      "confidence": 0.9,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 59,
      "from": 26,
      "name": "Tale Two Worlds",
      "slug": "04-tale-two-worlds",
      "bestFor": "Competitive analysis, benchmarking, case for change",
      "matchId": "efc95e7b-f645-4275-a8e6-eca2b777e397",
      "evidence": "The document presents a clear contrast between current and proposed structures",
      "position": 0,
      "objective": "Presenting a better future through separation or merger",
      "structure": "Current State -> Desired State / Benchmark -> The Gap & Implication",
      "confidence": 0.8,
      "description": "Show the gap between two states to drive urgency or highlight opportunity"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}