{
  "docId": "019de06f-8cf2-76ee-a4d7-63438a02de17",
  "docSlug": "73474e4b3333cd828bb3bd1be40b2f02",
  "documentTitle": "PJT Partners | Investment Banking Pitch Book | 23 slides",
  "authorId": "pjt-partners",
  "authorName": "PJT Partners",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-01-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3342599,
  "pageNumber": 19,
  "pageCount": 23,
  "prevPage": 18,
  "nextPage": 20,
  "slideType": "cost_structure",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 35,
  "notes": "Includes footnotes regarding data sources, interest rates, and EBITDA projections.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-8cf2-76ee-a4d7-63438a02de17/19",
  "deckHref": "/decks/019de06f-8cf2-76ee-a4d7-63438a02de17",
  "deckJsonHref": "/decks/019de06f-8cf2-76ee-a4d7-63438a02de17.json",
  "deckAnchorHref": "/decks/019de06f-8cf2-76ee-a4d7-63438a02de17#slide-19",
  "components": [
    {
      "bbox": {
        "h": 0.07,
        "w": 0.92,
        "x": 0.04,
        "y": 0.14
      },
      "kind": "callout",
      "text": "Based upon 2017 projected EBITDA, the Company is levered 15x through its secured debt and 18x on a consolidated basis.",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4c404050-b230-41ea-aeb0-721820040e75",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.23,
        "w": 0.58,
        "x": 0.04,
        "y": 0.61
      },
      "kind": "chart",
      "text": "Debt Maturity Schedule showing debt amounts maturing in 2018, 2020, and 2022.",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b2670cc6-407e-4170-8e9d-1a396c258cd8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.75,
        "x": 0.04,
        "y": 0.89
      },
      "kind": "source-note",
      "text": "Source: CapIQ, Markit, Bloomberg, Company filings. Note: Data as of 10/17/17. RBL and cash balance shown pro forma for revolver draws post 9/7/17. (1) RBL amount outstanding does not include LCs outstanding. Including LCs, the total balance is $150mm. (2) Cash interest rates are 8% and 12.5% for 1.5 Lien and 1.75 Lien, respectively. Company also has the option to pay the PIK rate in shares at the trailing 20-day VWAP. (3) Based on 2017E EBITDA of $80mm. (4) As of 9/29/17.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5188ea3f-e90b-4b0b-a449-147c6bd60a0b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.33,
        "w": 0.92,
        "x": 0.04,
        "y": 0.26
      },
      "kind": "table",
      "text": "Debt instrument details including maturity, coupon, face amount, leverage, market price, market value, and cash debt service.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "184de851-32f4-42b3-8295-c69c5a64d269",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.25,
        "x": 0.04,
        "y": 0.07
      },
      "kind": "title",
      "text": "Existing Capital Structure",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "230c6050-5380-47f2-9b4d-89f6742f132d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "118f1b47-c6d8-450c-9cd6-508541ca2ceb",
      "evidence": "table/valuation: Debt instrument details including maturity, coupon, face amount, leverage, market price, market value, and cash debt service.",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}