{
  "docId": "019de075-0fe2-752e-98a4-3ce946bdd790",
  "docSlug": "08a80b34b8985806ed178d962c235d1a",
  "documentTitle": "UBS | Mergers and Acquisitions Presentation Deck | 11 slides",
  "authorId": "ubs",
  "authorName": "UBS",
  "documentKindSlug": "regulatory-filing",
  "documentKindLabel": "Regulatory filing",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2023-05-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7761332,
  "pageNumber": 9,
  "pageCount": 11,
  "prevPage": 8,
  "nextPage": 10,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 6,
  "notes": "The chart bridges Credit Suisse equity to pro forma negative goodwill via transaction adjustments.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de075-0fe2-752e-98a4-3ce946bdd790/9",
  "deckHref": "/decks/019de075-0fe2-752e-98a4-3ce946bdd790",
  "deckJsonHref": "/decks/019de075-0fe2-752e-98a4-3ce946bdd790.json",
  "deckAnchorHref": "/decks/019de075-0fe2-752e-98a4-3ce946bdd790#slide-9",
  "components": [
    {
      "bbox": {
        "h": 0.6,
        "w": 0.45,
        "x": 0.04,
        "y": 0.25
      },
      "kind": "chart",
      "text": "Waterfall chart showing 48.8 starting point, adjustments of (3.5), (10.6), (0.7) to reach 34.8",
      "attrs": null,
      "subkind": "waterfall-bridge",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "78565779-e78f-46b9-93d8-26b07b240e3e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.45,
        "x": 0.52,
        "y": 0.25
      },
      "kind": "list",
      "text": "Disclosure notes regarding share consideration, IFRS 3 accounting, and transaction adjustments.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ad42fc1f-cd5b-4294-8367-dc49b9b78865",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.92,
        "x": 0.04,
        "y": 0.93
      },
      "kind": "source-note",
      "text": "Credit Suisse reported Shareholders' equity (US GAAP) as of 31.12.22 in CHF has been translated to USD using a spot rate of 1.08 (CHF/USD) as of 31.12.22; (0.5bn) impact from recognition of ECL allowances and provisions and (0.1bn) UBS acquisition-related costs are not included in the calculation of negative goodwill",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "80195df2-b162-468a-b764-c15aeef896fd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.92,
        "x": 0.04,
        "y": 0.04
      },
      "kind": "title",
      "text": "Preliminary negative goodwill will support the combined group's capital position and underpin acquired RWAs",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ebe6097d-768c-4c96-8ca7-00847d7fdb77",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall / value bridge",
      "slug": "waterfall-bridge",
      "agent": null,
      "layer": "slide",
      "matchId": "9d64adfa-7869-4604-93b2-d515c6fdeab3",
      "evidence": "Waterfall chart showing 48.8 starting point, adjustments of (3.5), (10.6), (0.7) to reach 34.8",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "waterfall-bridge",
      "slug": null,
      "matchId": "b8aabed1-5843-48c2-b423-e6caa25fcb1f",
      "evidence": "The chart visually bridges the starting equity value to the final negative goodwill figure through a series of adjustments.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 10,
      "from": 5,
      "beatId": "fcb5f293-4a45-458d-a746-fae42ed943de",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "Slides 5-10 provide detailed financial information, including pro forma shareholders' equity estimates and fair value adjustments.",
      "position": 1,
      "confidence": 0.7,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 11,
      "from": 1,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "58ec4875-809e-4be7-aeb2-fe7eb68b3fd3",
      "evidence": "The document provides detailed financial information and regulatory disclosures, indicating a high level of transparency.",
      "position": 0,
      "objective": "The cost of not disclosing detailed financial information and regulatory compliance",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    },
    {
      "to": 9,
      "from": 5,
      "name": "Benchmark Gap",
      "slug": "39-benchmark-gap",
      "bestFor": "Performance improvement, competitive analysis, target setting",
      "matchId": "4ec4f368-0234-44a9-ad2d-1d3b13aa3589",
      "evidence": "Slides 5-9 provide financial data and calculations that help to benchmark the current situation against the expected outcome.",
      "position": 1,
      "objective": "The gap between the current financial situation and the expected outcome of the acquisition",
      "structure": "Our Performance -> Industry Average -> Best-in-Class -> The Gap = The Opportunity",
      "confidence": 0.6,
      "description": "Compare performance against best-in-class to quantify the opportunity"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}