{
  "docId": "019de070-90ca-760c-add9-fbba133c95ae",
  "docSlug": "c1f8e743182c07cd4dd9aa0d81670854",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 22 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2021-01-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2938006,
  "pageNumber": 9,
  "pageCount": 22,
  "prevPage": 8,
  "nextPage": 10,
  "slideType": "revenue_buildup",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 112,
  "notes": "Includes projections for revenue, EBITDA, EBIT, NOPAT, and adjustments for D&A, Capex, NWC, and other cash items.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-90ca-760c-add9-fbba133c95ae/9",
  "deckHref": "/decks/019de070-90ca-760c-add9-fbba133c95ae",
  "deckJsonHref": "/decks/019de070-90ca-760c-add9-fbba133c95ae.json",
  "deckAnchorHref": "/decks/019de070-90ca-760c-add9-fbba133c95ae#slide-9",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.04,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: Bloomberg, Company filings, Panther Management Projections per Panther Management; market data as of 25-Jan-2021. Note: FYE 31-Mar. 1 Burdened by stock based compensation expense. 2 Includes pension contributions and payments for outsourcing contracts.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a61bcde7-1d06-449e-a337-5792851fda2f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.92,
        "x": 0.04,
        "y": 0.23
      },
      "kind": "table",
      "text": "Financial projection table with columns for FY 2021-2026 and Terminal year, and rows for Revenue, EBITDA, EBIT, Tax, NOPAT, and FCF adjustments.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "37a5d756-1cec-4199-a525-ebca9ae68991",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.45,
        "x": 0.13,
        "y": 0.07
      },
      "kind": "title",
      "text": "Panther Free Cash Flow Build (US$ in millions, except otherwise stated)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b47e53c9-0ecd-46b1-a657-ee10f4aa2d56",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "bd0c33f2-b704-470b-baca-cc448076bc54",
      "evidence": "table/data: Financial projection table with columns for FY 2021-2026 and Terminal year, and rows for Revenue, EBITDA, EBIT, Tax, NOPAT, and FCF adjustments.",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 10,
      "from": 8,
      "beatId": "cb791b34-2c94-42a8-8ec3-42be97384da1",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "consultants-gambit-evidence-proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Illustrative financial analyses, including DCF and sensitivity analyses.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}