{
  "docId": "019de06f-5688-7096-81f7-48a64f5f0daa",
  "docSlug": "e55fe37b62f7b845ca891f43f56954d1",
  "documentTitle": "Bank of America | Investment Banking Pitch Book | 46 slides",
  "authorId": "bank-of-america",
  "authorName": "Bank of America Merrill Lynch",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2014-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 43,
  "pageCount": 46,
  "prevPage": 42,
  "nextPage": 44,
  "slideType": "appendix_data",
  "function": "appendix",
  "density": "balanced",
  "nDataPoints": 75,
  "notes": "Includes footnotes regarding fiscal year adjustments and EBITDA calculations.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-5688-7096-81f7-48a64f5f0daa/43",
  "deckHref": "/decks/019de06f-5688-7096-81f7-48a64f5f0daa",
  "deckJsonHref": "/decks/019de06f-5688-7096-81f7-48a64f5f0daa.json",
  "deckAnchorHref": "/decks/019de06f-5688-7096-81f7-48a64f5f0daa#slide-43",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.08,
        "y": 0.81
      },
      "kind": "source-note",
      "text": "Source: Pioneer Base Case as of April 9, 2014. 2014E figures updated to reflect revised management estimates as of August 1, 2014. Note: Dollars in millions.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "24862fde-0d8a-4b38-b88e-09bc8145ce27",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.08,
        "y": 0.84
      },
      "kind": "source-note",
      "text": "(1) FY2014E estimates adjusted to reflect actual Q3 FY2014 results. 2014E Adj. EBITDA includes ~$5 million adjustment related to Public Company Costs, Loss on Sale and Other Expenses, M&A expenses, Tres Amigas reserves, California Job Losses and Severance. (2) Adjusted EBITDA includes elimination of public company costs of $3.9 - $4.7 million.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e432a6f7-9ebc-47b9-9cc2-9afe6b0fd7cb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.76,
        "x": 0.12,
        "y": 0.25
      },
      "kind": "table",
      "text": "Financial table showing Revenue, EBITDA, Net Interest, CapEx, Cash, Debt, and Credit Statistics for 2014-2018.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "768de4a3-b94c-4c37-b227-112cd6aa9bc8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.55,
        "x": 0.07,
        "y": 0.09
      },
      "kind": "title",
      "text": "Appendix: Illustrative LBO Analysis – Pioneer Base Case (Cont'd)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "09aa91ec-1fbe-4341-819c-41c894fbe0e6",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "539e6c38-9a46-4278-bedf-4a812970d460",
      "evidence": "Financial table showing Revenue, EBITDA, Net Interest, CapEx, Cash, Debt, and Credit Statistics for 2014-2018.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 46,
      "from": 38,
      "beatId": "a3768cae-bdd0-4a2b-bdf5-e52320c8795b",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Solution & Approach",
      "beatSlug": "consultants-gambit-solution-approach",
      "evidence": "Appendix, Review of Base Case Projections",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}