{
  "docId": "019dd923-622b-71dc-a6dc-9da88dc3900b",
  "docSlug": "98567d100fd3",
  "documentTitle": "Forward Air Corporation (FWRD)",
  "authorId": "21_Ancora",
  "authorName": "Ancora Alternatives",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2023-10-17 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 6,
  "pageCount": 12,
  "prevPage": 5,
  "nextPage": 7,
  "slideType": "valuation_table",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 8,
  "notes": "The slide outlines the deal structure, including enterprise value, equity dilution, and leverage metrics.",
  "elementsJson": [
    "headline_text",
    "paragraph",
    "callout_box",
    "big_number",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6dc-9da88dc3900b/6",
  "deckHref": "/decks/019dd923-622b-71dc-a6dc-9da88dc3900b",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6dc-9da88dc3900b.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6dc-9da88dc3900b#slide-6",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "21.2% perpetual, convertible preferred stock that could be converted to common equity pending a shareholder vote post-close of the deal",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-203c-716b-be7b-4650174b20fd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.2,
        "x": 0.4,
        "y": 0.38
      },
      "kind": "metric",
      "text": "37.7% Omni ownership*",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0aa938f6-efa8-40be-b6e1-9b6cf21c21c8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.2,
        "x": 0.61,
        "y": 0.38
      },
      "kind": "metric",
      "text": "16.5% common equity dilution",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "53948b16-8812-4f72-b582-dbc01b35c127",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.2,
        "x": 0.19,
        "y": 0.65
      },
      "kind": "metric",
      "text": "18x LTM adjusted EBITDA",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6d97a596-b87d-4198-ac00-a8c8ed41c6cb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.2,
        "x": 0.19,
        "y": 0.38
      },
      "kind": "metric",
      "text": "$150M cash and Forward Air stock",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7039ccc7-0fd2-4ce1-9103-7d0ef5109258",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.2,
        "x": 0.4,
        "y": 0.65
      },
      "kind": "metric",
      "text": "$1.85B incremental debt",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "883dadfb-c569-4d29-a5e2-04f387133657",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.2,
        "x": 0.61,
        "y": 0.65
      },
      "kind": "metric",
      "text": ">4x proforma net leverage",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8b12bce9-6c2b-4b6d-9267-4c384f8cbc4d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.62,
        "x": 0.19,
        "y": 0.25
      },
      "kind": "metric",
      "text": "$3.2B enterprise value",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a3f0ce1a-ebc6-437a-a036-0c508abc4ca3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "enterprise value: $3.2B",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-203c-716b-be7b-494384d7798e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.62,
        "x": 0.19,
        "y": 0.52
      },
      "kind": "paragraph",
      "text": "21.2% perpetual, convertible preferred stock that could be converted to common equity pending a shareholder vote post-close of the deal",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c18956da-875b-44c4-b514-eaeaf149bcb7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.2,
        "x": 0.04,
        "y": 0.9
      },
      "kind": "source-note",
      "text": "Source: Company filings, FactSet *On a fully-diluted, as-converted basis",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e680ca2c-483e-49e3-a7be-bf006f3437fa",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.9,
        "x": 0.04,
        "y": 0.14
      },
      "kind": "subtitle",
      "text": "Omni Logistics (\"Omni\") is a freight forwarder and top five customer of Forward Air owned by private equity firms Ridgemont Equity and EVE Partners.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "70cbf43e-63af-4b46-afa6-a5edc6906513",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.04,
        "y": 0.07
      },
      "kind": "title",
      "text": "Forward Air Announces Omni Logistics Acquisition in August...",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "aae9cd6a-2b7c-4303-b784-5eaabe6c5afc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.2,
        "x": 0.4,
        "y": 0.21
      },
      "kind": "title",
      "text": "KEY TRANSACTION DETAILS",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4158b58e-73ad-49eb-ba0f-fb2b50f2d8e5",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 7,
      "from": 5,
      "beatId": "97ff5c57-7077-474e-bd3e-53a3878b9e88",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Problem & Complication",
      "beatSlug": "consultants-gambit-problem-complication",
      "evidence": "The timeline of Ancora’s engagement at Forward Air and the villain critique of the Omni acquisition",
      "position": 0,
      "confidence": 0.8,
      "parentBeatName": "Complication",
      "parentBeatSlug": "complication"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}