{
  "docId": "019de06f-3105-7659-badc-d03fc4850c12",
  "docSlug": "2ec277514a41474f00af734acf0d62f8",
  "documentTitle": "Bear Stearns | Investment Banking Pitch Book | 80 slides",
  "authorId": "bear-stearns",
  "authorName": "Bear Stearns",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2006-04-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 77,
  "pageCount": 80,
  "prevPage": 76,
  "nextPage": 78,
  "slideType": "sensitivity_analysis",
  "function": "quantify_impact",
  "density": "balanced",
  "nDataPoints": 108,
  "notes": "The table displays accretion per share in both dollar and percentage terms across three different share price scenarios ($10, $12, $14) and six synergy levels ($250M-$500M).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-3105-7659-badc-d03fc4850c12/77",
  "deckHref": "/decks/019de06f-3105-7659-badc-d03fc4850c12",
  "deckJsonHref": "/decks/019de06f-3105-7659-badc-d03fc4850c12.json",
  "deckAnchorHref": "/decks/019de06f-3105-7659-badc-d03fc4850c12#slide-77",
  "components": [
    {
      "bbox": {
        "h": 0.12,
        "w": 0.82,
        "x": 0.09,
        "y": 0.82
      },
      "kind": "disclaimer",
      "text": "Note: Financial projections based on Wall Street equity research and Bear Stearns Investment Banking estimates. Assumes Nortel stock price of $2.65 and Aviator stock price of $9.53 (as of May 27, 2005). Assumes 20% of Excess of Purchase Price over Book Value is allocated to Incremental Identifiable Intangible Assets and is amortized (straight-line) over 10 years for book purposes. Assumes purchase funded with balance sheet cash subject to a $3.0 billion minimum cash balance; excess, if any, funded with a combination of bank debt at L+350 and senior notes at 8.19% for 50/50 and 25/75 scenarios.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fbddab14-55cd-4444-9d91-17520f1de41d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.25,
        "x": 0.09,
        "y": 0.22
      },
      "kind": "paragraph",
      "text": "Assuming 50% Stock/50% Cash",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "15f59b6f-04f1-419b-b9e5-f32d6e37e3b6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.82,
        "x": 0.09,
        "y": 0.26
      },
      "kind": "table",
      "text": "Sensitivity analysis grid showing EPS accretion/dilution by share price, year, and synergy level.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8b8fc8a6-4a98-44be-890e-5667d1daa711",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.65,
        "x": 0.09,
        "y": 0.18
      },
      "kind": "title",
      "text": "Nortel Acquires Aviator—Synergy Sensitivity Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d3cc7298-d7ea-498a-bb36-c8ed71e4c05c",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 80,
      "from": 67,
      "beatId": "0f969d55-052e-422b-86ef-3d054ab67af2",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The document outlines the strategic rationale, merger consequences, and synergy sensitivity analysis",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}