{
  "docId": "019de06f-d581-7780-94e9-df7e46f9c501",
  "docSlug": "a903d8e2fb821da9c4f39d80a4c91a21",
  "documentTitle": "Barclays | Investment Banking Pitch Book | 40 slides",
  "authorId": "barclays",
  "authorName": "Barclays",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-07-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 32,
  "pageCount": 40,
  "prevPage": 31,
  "nextPage": 33,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 80,
  "notes": "The table details the derivation of MDLY After-Tax Net Income and the subsequent Pro Forma SIC P&L, including adjustments for synergies, compensation, and share counts.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-d581-7780-94e9-df7e46f9c501/32",
  "deckHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501",
  "deckJsonHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501.json",
  "deckAnchorHref": "/decks/019de06f-d581-7780-94e9-df7e46f9c501#slide-32",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.88,
        "x": 0.06,
        "y": 0.9
      },
      "kind": "disclaimer",
      "text": "Source: MDLY Management estimates. Files and information received from MDLY Management on July 19 and 20, 2019. 1. Per MDLY Management, MDLY and MCC's advisory contract would be expected to terminate in 4Q 2019; we have assumed 75% of the fullyear MCC NII for 2019E.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "81dcdf6f-4b8d-4fbb-b869-3580c84d1be7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.75,
        "w": 0.88,
        "x": 0.06,
        "y": 0.15
      },
      "kind": "table",
      "text": "Pro Forma SIC P&L table showing MDLY and Pro Forma SIC metrics from 2019E to 2022E",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "067a311f-ac24-48e5-9baf-94e97a459687",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.06,
        "y": 0.05
      },
      "kind": "title",
      "text": "Pro Forma SIC Financial Information (combination with SIC only)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e6050d4f-d04e-4bc6-8cc4-8d88a4e52092",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "f9086ba1-ce8e-468b-b1c7-680d54553f63",
      "evidence": "table/data: Pro Forma SIC P&L table showing MDLY and Pro Forma SIC metrics...",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 35,
      "from": 27,
      "beatId": "61aeab0a-e4ec-4207-ae00-2d903d2b83aa",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Solution & Approach",
      "beatSlug": "consultants-gambit-solution-approach",
      "evidence": "Slides 27-35 provide MDLY valuation analysis and pro forma SIC financial information",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}