{
  "docId": "019de06f-dce8-732b-854d-afd63b6c3354",
  "docSlug": "5575eb84d68ad22a4f259dc1762570dd",
  "documentTitle": "Moelis & Company | Investment Banking Pitch Book | 22 slides",
  "authorId": "moelis-company",
  "authorName": "Moelis & Company",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2964213,
  "pageNumber": 21,
  "pageCount": 22,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 60,
  "notes": "Includes Moelis & Company branding; page number 20.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-dce8-732b-854d-afd63b6c3354/21",
  "deckHref": "/decks/019de06f-dce8-732b-854d-afd63b6c3354",
  "deckJsonHref": "/decks/019de06f-dce8-732b-854d-afd63b6c3354.json",
  "deckAnchorHref": "/decks/019de06f-dce8-732b-854d-afd63b6c3354#slide-21",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.92
      },
      "kind": "disclaimer",
      "text": "Source: Management Case. Note: Cash flows discounted to September 30th, 2019, using mid-year convention. 1. NOLs created after 2017 subject to 80% limitation of taxable income; such NOLs used in years 2035E - 2037E",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4c8a4ab6-3479-4f63-b808-c0087daf7ee9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.52,
        "y": 0.75
      },
      "kind": "list",
      "text": "Assumptions regarding net operating losses, tax rates, and discount rates.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4653c8d1-f506-431f-a31f-eab7a0a58bec",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.5,
        "w": 0.9,
        "x": 0.05,
        "y": 0.16
      },
      "kind": "table",
      "text": "NOL projection table including Adj. EBIT, Federal NOL Schedule, State NOL Schedule, and Newly Created NOLs from 2019E to 2040E.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fad7895d-f266-4e8b-8a4d-9c09fa04b607",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.25,
        "x": 0.25,
        "y": 0.75
      },
      "kind": "table",
      "text": "Empire Standalone NOL Sensitivity table showing cost of equity vs flatline projection.",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "57debee3-88da-425d-b16a-dc523fd3daca",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.11
      },
      "kind": "title",
      "text": "Illustrative NOL Analysis - Including Online Sports Betting",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8d0c8ace-e56c-40fc-be2c-48f92785aa2e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 22,
      "from": 21,
      "beatId": "8d44d140-ec19-4fee-ab8f-d434fd2ed61b",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "Valuation Summary - Equity Value",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}