{
  "docId": "019de06f-523e-77cc-84dc-f4d55f6e4501",
  "docSlug": "bd0a84f32e5d6ad10c3f7b0e67f48447",
  "documentTitle": "Bank of America | Investment Banking Pitch Book | 38 slides",
  "authorId": "bank-of-america",
  "authorName": "Bank of America Merrill Lynch",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2014-04-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 22,
  "pageCount": 38,
  "prevPage": 21,
  "nextPage": 23,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 65,
  "notes": "Includes hand-drawn red circles highlighting specific data points (24.5%, 21.9%, 5.0x).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-523e-77cc-84dc-f4d55f6e4501/22",
  "deckHref": "/decks/019de06f-523e-77cc-84dc-f4d55f6e4501",
  "deckJsonHref": "/decks/019de06f-523e-77cc-84dc-f4d55f6e4501.json",
  "deckAnchorHref": "/decks/019de06f-523e-77cc-84dc-f4d55f6e4501#slide-22",
  "components": [
    {
      "bbox": {
        "h": 0.075,
        "w": 0.405,
        "x": 0.515,
        "y": 0.715
      },
      "kind": "callout",
      "text": "Assumes elimination of public company costs of ~$4 to $5 million per annum during sponsor ownership",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "959d84a4-a924-4d46-b95f-ef534b7b1719",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.075,
        "w": 0.832,
        "x": 0.088,
        "y": 0.825
      },
      "kind": "disclaimer",
      "text": "Source: Pioneer Base Case as of April 9, 2014 and FactSet as of April 25, 2014. Note: Dollars in millions. Assumes illustrative June 30, 2014 transaction close...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9656fa00-2bbb-4b63-a4ff-386f2b6acdf7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.12,
        "x": 0.81,
        "y": 0.085
      },
      "kind": "image",
      "text": "Bank of America Merrill Lynch",
      "attrs": null,
      "subkind": "logo",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "588087b4-bc8f-402b-84b1-9db728a3cda5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.255,
        "w": 0.405,
        "x": 0.088,
        "y": 0.535
      },
      "kind": "table",
      "text": "IRR Sensitivity to Transaction Metrics",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "43d4a631-3497-4287-bb91-d89c735f38a3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.285,
        "w": 0.405,
        "x": 0.088,
        "y": 0.225
      },
      "kind": "table",
      "text": "Sources and Uses ($14.50 Offer Price)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5c2be3eb-81c7-44c2-b344-ec04269e5e33",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.405,
        "w": 0.405,
        "x": 0.515,
        "y": 0.225
      },
      "kind": "table",
      "text": "PF Capitalization ($14.50 Offer Price)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f693ffbe-dd35-4a07-98fb-f86971ac460b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.025,
        "w": 0.573,
        "x": 0.088,
        "y": 0.088
      },
      "kind": "title",
      "text": "Preliminary Valuation Considerations",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "62c94652-886a-4f66-87b5-4b6c70e5c75e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.018,
        "w": 0.405,
        "x": 0.088,
        "y": 0.125
      },
      "kind": "title",
      "text": "Illustrative LBO Analysis – Pioneer Base Case",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e40b37e9-9db0-4df1-8b77-b2bde92ec91e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: LBO math",
      "slug": "lbo-math",
      "agent": "architect",
      "layer": "slide",
      "matchId": "ba632d3d-63ae-4413-9179-e03a090e7538",
      "evidence": "The table/data component presents an illustrative LBO analysis.",
      "confidence": 0.8
    }
  ],
  "frameworks": [
    {
      "name": "LBO Analysis",
      "slug": null,
      "matchId": "8de3f8f4-f493-4700-932e-9ea1976937f4",
      "evidence": "Slide title and content structure",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}