{
  "docId": "019dd923-622c-750b-8b98-c6f1577ed5e1",
  "docSlug": "97e66c73c118",
  "documentTitle": "Hill-Rom Holdings, Inc. (HRC)",
  "authorId": "54_Spruce_Point_Capital",
  "authorName": "Ben Axler",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2019-10-29 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 77,
  "pageCount": 80,
  "prevPage": 76,
  "nextPage": 78,
  "slideType": "valuation_table",
  "function": "expose_contradiction",
  "density": "overcrowded",
  "nDataPoints": 48,
  "notes": "The slide uses a side-by-side table structure to contrast Street's 'adjusted' figures with Spruce Point's more conservative 'unadjusted' view.",
  "elementsJson": [
    "headline_text",
    "paragraph",
    "data_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b98-c6f1577ed5e1/77",
  "deckHref": "/decks/019dd923-622c-750b-8b98-c6f1577ed5e1",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b98-c6f1577ed5e1.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-c6f1577ed5e1#slide-77",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "However, we believe that unadjusted EBITDA and unadjusted earnings are far more accurate measures of Hill-Rom's profitability, as these restructuring and acquisition-related charges are effectively recurring and/or capitalized costs for an M&A-driven business such as Hill-Rom.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-203c-716b-be7a-865a2278055d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "EV/EBITDA Multiple: 16.9x",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-203c-716b-be7a-89323841cb7c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.16
      },
      "kind": "paragraph",
      "text": "HRC shares currently trade at a 14.6x LTM EV/EBITDA multiple and a 20.2x LTM P/E multiple on measures of earnings which exclude significant acquisition-related costs and other special charges.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e027d5e3-22a0-4922-b939-ffbb952ea3c1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.7,
        "x": 0.05,
        "y": 0.97
      },
      "kind": "source-note",
      "text": "1. Reflects repatriation tax-adjusted cash given 76.4% of cash and equivalents held abroad (per FY19 Q3 10-Q) facing 15.5% repatriation tax",
      "attrs": {
        "numbered": true
      },
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5bd39671-818e-4ef7-8f80-a56f4c899139",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.45,
        "x": 0.05,
        "y": 0.64
      },
      "kind": "table",
      "text": "Valuation: Street vs. Spruce Point (EV/EBITDA)",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1b74f1f0-f248-4d65-9418-456d7f3bb7c3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.42,
        "x": 0.53,
        "y": 0.69
      },
      "kind": "table",
      "text": "Valuation: Street vs. Spruce Point (P/E)",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "28dd03aa-693c-44e6-8b5f-d302540ef6d0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.32,
        "w": 0.45,
        "x": 0.05,
        "y": 0.29
      },
      "kind": "table",
      "text": "EBITDA (LTM): Street vs. Spruce Point",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "37d9c816-474b-49a5-897f-0f6f88447910",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.32,
        "w": 0.42,
        "x": 0.53,
        "y": 0.29
      },
      "kind": "table",
      "text": "Net Income (LTM): Street vs. Spruce Point",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f8466f19-8cae-482b-bde3-2c3281635e5f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.65,
        "x": 0.31,
        "y": 0.03
      },
      "kind": "title",
      "text": "Incorrect View Of Earnings And Value Of Intangibles Skews Street Multiple",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ecbb6233-505b-4db8-aea2-2f4649dd2762",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "8aa4c2c3-be86-4998-a641-e1ecf105c55f",
      "evidence": "The slide includes a valuation table with a waterfall-like structure showing different components of valuation.",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "fraud-exposure",
      "slug": null,
      "matchId": "24ec1f9f-1ab0-47c1-898d-2adc65ea9820",
      "evidence": "Exposing accounting adjustments to reveal true valuation",
      "confidence": 0.85
    }
  ],
  "arcBeats": [
    {
      "to": 80,
      "from": 76,
      "beatId": "a26cef7d-cd18-4694-ba8b-115e9d042a2e",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Solution (Provide relief)",
      "beatSlug": "problem-agitate-solution-solution-provide-relief",
      "evidence": "The document offers a clear solution (i.e., a short sell opinion) and provides relief by presenting a detailed and well-researched critique of Hill-Rom's financial practices and growth prospects.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}