{
  "docId": "019de072-da08-73aa-9d39-ca121b34dff7",
  "docSlug": "3a5434df92c75e6020cb29e08f3abe35",
  "documentTitle": "Spirit | Mergers and Acquisitions Presentation Deck | 29 slides",
  "authorId": "spirit",
  "authorName": "Moelis & Company",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-05-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7744917,
  "pageNumber": 7,
  "pageCount": 29,
  "prevPage": 6,
  "nextPage": 8,
  "slideType": "valuation_reveal",
  "function": "show_valuation_bridge",
  "density": "overcrowded",
  "nDataPoints": 6,
  "notes": "The slide uses a waterfall bridge to justify the valuation uplift.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de072-da08-73aa-9d39-ca121b34dff7/7",
  "deckHref": "/decks/019de072-da08-73aa-9d39-ca121b34dff7",
  "deckJsonHref": "/decks/019de072-da08-73aa-9d39-ca121b34dff7.json",
  "deckAnchorHref": "/decks/019de072-da08-73aa-9d39-ca121b34dff7#slide-7",
  "components": [
    {
      "bbox": {
        "h": 0.5,
        "w": 0.35,
        "x": 0.58,
        "y": 0.25
      },
      "kind": "chart",
      "text": "Illustrative Spirit Value per Share, Pro Forma for Frontier Merger",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8d440320-8123-405a-8db2-e7c4385d2e83",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.5,
        "w": 0.5,
        "x": 0.05,
        "y": 0.25
      },
      "kind": "chart",
      "text": "Waterfall chart showing components of value: Cash Consideration, Synergy Value, Industry Recovery, Growth from New Aircraft",
      "attrs": null,
      "subkind": "waterfall-bridge",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2a799c04-0456-4491-868d-93bdb07aeda4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.9,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "disclaimer",
      "text": "1. Cash consideration of $2.13 per share. 2. Represents Spirit shareholder's 48.5% share of illustrative market value of run-rate operating synergies of $500MM... 3. Market data as of May 20, 2022. 4. Illustrative value per share based on Spirit shareholder's 48.5% share...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a68d3cc0-9566-4763-92ed-88ba137ce279",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.3,
        "x": 0.05,
        "y": 0.85
      },
      "kind": "source-note",
      "text": "Source: Capital IQ, Company Filings, Broker Reports, Synergies Estimates.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f4311bbb-df8d-4e00-9500-002a5c1c8bbd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.9,
        "x": 0.05,
        "y": 0.14
      },
      "kind": "subtitle",
      "text": "The Frontier transaction provides shareholder with a substantial value creation opportunity by capitalizing on synergies, fully participating in the pandemic recovery, and realizing growth from new aircraft",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d5a49316-593d-4f85-ae77-fe54bd05874d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.09,
        "w": 0.72,
        "x": 0.14,
        "y": 0.03
      },
      "kind": "title",
      "text": "A Merger with Frontier Optimally Positions Spirit Shareholders For the Sector’s Long-term Recovery",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c79b01e4-d754-49ba-8c56-f0e30651c65d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "e688e3ec-f754-477d-98f0-3f0aa60fdd4d",
      "evidence": "Waterfall chart showing components of value: Cash Consideration, Synergy Value, Industry Recovery, Growth from New Aircraft",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "waterfall-bridge",
      "slug": null,
      "matchId": "fc76e4bf-23b6-405b-890b-153ccd6361f8",
      "evidence": "The slide uses a waterfall chart to bridge the gap between current value and pro forma value.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 8,
      "from": 5,
      "beatId": "445024f0-0c23-40df-8c33-f9def2c21027",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Complication",
      "beatSlug": "complication",
      "evidence": "The presentation highlights the drawbacks of JetBlue's proposed acquisition.",
      "position": 1,
      "confidence": 0.8,
      "parentBeatName": null,
      "parentBeatSlug": null
    }
  ],
  "loops": [
    {
      "to": 8,
      "from": 5,
      "name": "Pattern Hunter",
      "slug": "02-pattern-hunter",
      "bestFor": "Time-pressed audiences, building consensus, when data is strong",
      "matchId": "62fdb242-1812-45da-8ab3-8dab37a33d36",
      "evidence": "The presentation highlights the benefits of the Frontier merger, including $500MM of annual operating synergies.",
      "position": 0,
      "objective": "Highlighting the benefits of the Frontier merger",
      "structure": "Evidence A -> Evidence B -> Evidence C -> Pattern/Conclusion",
      "confidence": 0.7,
      "description": "Group multiple pieces of evidence that together point to a pattern or conclusion"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}