{
  "docId": "019de06f-89be-728f-965e-baa6f970602e",
  "docSlug": "aef44a3ee32e69cd26e93f2f0aeb9260",
  "documentTitle": "Credit Suisse | Investment Banking Pitch Book | 20 slides",
  "authorId": "credit-suisse",
  "authorName": "Credit Suisse",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2017-11-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3324081,
  "pageNumber": 4,
  "pageCount": 20,
  "prevPage": 3,
  "nextPage": 5,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 84,
  "notes": "The slide includes a disclaimer about tax advice and specific footnotes regarding the methodology of the pro forma calculations.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-89be-728f-965e-baa6f970602e/4",
  "deckHref": "/decks/019de06f-89be-728f-965e-baa6f970602e",
  "deckJsonHref": "/decks/019de06f-89be-728f-965e-baa6f970602e.json",
  "deckAnchorHref": "/decks/019de06f-89be-728f-965e-baa6f970602e#slide-4",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.9,
        "x": 0.05,
        "y": 0
      },
      "kind": "disclaimer",
      "text": "CREDIT SUISSE DOES NOT PROVIDE ANY TAX ADVICE | MATERIALS ARE PRELIMINARY AND SUBJECT TO FURTHER CHANGE AND DEVELOPMENTS (WHICH MAY BE MATERIAL)",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "879ebb2b-05fe-42f3-93b2-9de061f0c2ad",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.25,
        "x": 0.72,
        "y": 0.18
      },
      "kind": "list",
      "text": "Incremental potential dilution (increase in warrants outstanding) resulting from incremental dividend distributions. Based on indenture for Franklin Square Investment Corporation (\"FSIC\") warrants outstanding",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3daad43a-458c-441e-a7cc-2a5f642b0965",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.6,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: Osprey management. Note: Credit Suisse does not provide any tax advice. (1) Includes impact of selected provisions in proposed tax legislation outlined on prior slide. (2) Includes share repurchases and ordinary dividends. (3) Includes $50 million of share repurchases.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "edec3e71-1499-4d76-b8c9-8720ebb343c1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.7,
        "w": 0.65,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "Financial summary table showing Earnings, Net income, Book value, ROAE, Cash flow, Dividend payout, and Warrants outstanding.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "06e38e96-c690-49a9-87c0-1617a25b4625",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.03
      },
      "kind": "title",
      "text": "Hypothetical impact of selected provisions in proposed tax legislation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dc2dc57b-40ab-4f89-b0ba-6c50e542fcd0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Illustrative Osprey standalone financial summary sensitivity (excl. transaction)",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "78bffe38-560c-4918-a28a-589e58f50e72",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "0b277832-9a14-4634-b84a-190da0d6e28e",
      "evidence": "table/data: Financial summary table comparing management forecast vs pro forma forecast across 7 metrics for 2018E-2020E",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 5,
      "from": 3,
      "beatId": "b7fc1bff-8826-4c4b-95d2-2a38394efad5",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Problem & Complication",
      "beatSlug": "consultants-gambit-problem-complication",
      "evidence": "Hypothetical impact of selected provisions in proposed tax legislation",
      "position": 1,
      "confidence": 0.8,
      "parentBeatName": "Complication",
      "parentBeatSlug": "complication"
    }
  ],
  "loops": [
    {
      "to": 10,
      "from": 3,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "8a2eee1d-efb3-493a-9a69-0a8bf6e9ec47",
      "evidence": "Sensitivity analysis and hypothetical impact estimates",
      "position": 0,
      "objective": "What are the potential costs of not addressing the proposed tax legislation?",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.7,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}