{
  "docId": "019de06f-c992-73cc-a21b-acd89fd9cc73",
  "docSlug": "c5a3f313200dc3d1c0b9e5807de072fd",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 14 slides",
  "authorId": "evercore",
  "authorName": "Evercore",
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-03-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 9,
  "pageCount": 14,
  "prevPage": 8,
  "nextPage": 10,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 20,
  "notes": "Source: Company Model as of 3/21/19. Note: Excludes hedge impact post-petition for projection period; Assumes forward LIBOR curve as of 3/19/19; Strip pricing as of 3/19/19; Maturities rolled past projection period for illustrative purposes. 1. Adjusted EBITDA / Interest Expense; Interest Coverage Ratio adjusted to reflect annualized pro forma interest expense post-emergence from 4Q19 to 3Q20",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-c992-73cc-a21b-acd89fd9cc73/9",
  "deckHref": "/decks/019de06f-c992-73cc-a21b-acd89fd9cc73",
  "deckJsonHref": "/decks/019de06f-c992-73cc-a21b-acd89fd9cc73.json",
  "deckAnchorHref": "/decks/019de06f-c992-73cc-a21b-acd89fd9cc73#slide-9",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.045,
        "y": 0.21
      },
      "kind": "chart",
      "text": "Net Debt",
      "attrs": null,
      "subkind": "line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "09847d69-72b2-4b74-8f95-435e57c60ca9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.53,
        "y": 0.53
      },
      "kind": "chart",
      "text": "Total Liquidity",
      "attrs": null,
      "subkind": "line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bc32ebfb-b521-4fd5-a5f3-c9b9bf1dc6a5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.53,
        "y": 0.21
      },
      "kind": "chart",
      "text": "Total Net Leverage Ratio",
      "attrs": null,
      "subkind": "line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "db76d18d-8eb6-4dd8-9898-09bf5c5af984",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.45,
        "x": 0.045,
        "y": 0.53
      },
      "kind": "chart",
      "text": "Interest Coverage Ratio",
      "attrs": null,
      "subkind": "line",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f1efdebb-7925-49cc-a21b-48f010a9634a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.91,
        "x": 0.045,
        "y": 0.86
      },
      "kind": "source-note",
      "text": "Source: Company Model as of 3/21/19. Note: Excludes hedge impact post-petition for projection period; Assumes forward LIBOR curve as of 3/19/19; Strip pricing as of 3/19/19; Maturities rolled past projection period for illustrative purposes. 1. Adjusted EBITDA / Interest Expense; Interest Coverage Ratio adjusted to reflect annualized pro forma interest expense post-emergence from 4Q19 to 3Q20",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f992a8b7-f849-4418-bc41-376dad70a4b2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.91,
        "x": 0.045,
        "y": 0.13
      },
      "kind": "title",
      "text": "3/21 SteerCo counterproposal pro forma capitalization ran under strip pricing case and Management business plan",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "119cd247-77db-4dcf-8b37-e742041af97b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.23,
        "x": 0.045,
        "y": 0.085
      },
      "kind": "title",
      "text": "Financial Projections",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7538d63e-8e98-43ee-b26a-fc64559424ae",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "486aa8d2-890e-4f97-a289-6df066f0437e",
      "evidence": "chart/line: Total Net Leverage Ratio, Interest Coverage Ratio, Total Liquidity, Net Debt",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 9,
      "from": 7,
      "beatId": "27c992d2-08d7-4b16-a9c4-4b3f64ceae60",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The illustrative sources & uses, pro forma capitalization, and financial projections provide evidence to support the restructuring plan.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 9,
      "from": 7,
      "name": "Hypothesis Test",
      "slug": "42-hypothesis-test",
      "bestFor": "Strategy validation, due diligence, research presentations",
      "matchId": "3a655157-edfc-48ae-b4aa-2d88784f2765",
      "evidence": "The supporting data and appendices provide a test of the hypothesis that the restructuring plan is effective.",
      "position": 1,
      "objective": "What are the results of the financial projections and pro forma capitalization?",
      "structure": "The Hypothesis -> Test 1 (Supports/Refutes) -> Test 2 (Supports/Refutes) -> Conclusion (Validated/Pivoted)",
      "confidence": 0.6,
      "description": "State a hypothesis upfront, then systematically prove or disprove it with evidence"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}