{
  "docId": "019de070-1e66-763e-aca2-f25d3f6f8200",
  "docSlug": "8cd98377008c7cf250dd0087bfdb4c7a",
  "documentTitle": "Evercore | Investment Banking Pitch Book | 54 slides",
  "authorId": "evercore",
  "authorName": "Evercore",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-06-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 47,
  "pageCount": 54,
  "prevPage": 46,
  "nextPage": 48,
  "slideType": "financial_analysis",
  "function": "quantify_impact",
  "density": "balanced",
  "nDataPoints": 80,
  "notes": "The slide uses a mid-year discounting methodology with a 6.75% WACC to arrive at a total NPV of $132 million.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-1e66-763e-aca2-f25d3f6f8200/47",
  "deckHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200",
  "deckJsonHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200.json",
  "deckAnchorHref": "/decks/019de070-1e66-763e-aca2-f25d3f6f8200#slide-47",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.04,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: GCI Management. 1. Calculated as (1- federal tax rate 21%) multiplied by Alaska state tax rate 9.4%.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e3eae0a3-acb9-482d-9d8c-81ebd12f6f77",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.92,
        "x": 0.04,
        "y": 0.13
      },
      "kind": "subtitle",
      "text": "Valuation as of 3/31/20; using mid-year discounting; Assumes merger with LBRD ($ in millions)",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "02ecc4e1-5dbf-4cc4-b15a-0e9c36e73b33",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.92,
        "x": 0.04,
        "y": 0.18
      },
      "kind": "table",
      "text": "Detailed table showing Federal and State NOL utilization, tax benefits, and NPV calculations across years 2020E-2027E.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "048a055d-7c46-4d1a-acb9-55797e26c5a7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.35,
        "x": 0.04,
        "y": 0.08
      },
      "kind": "title",
      "text": "Pro Forma GLIB NOL Valuation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d4d8b895-99c3-4815-a97e-d12e5062a5c0",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "dd48f8fc-e5d8-42eb-be2b-77cf98b31fe5",
      "evidence": "components: table/valuation: Detailed table showing Federal and State NOL utilization, tax benefits, and NPV calculations across years 2020E-2027E.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}