{
  "docId": "019de076-8a42-70dc-bc44-45534ce461f9",
  "docSlug": "55cf6cf6d33fec85d05c013d77fa7571",
  "documentTitle": "SiriusXM | Investor Presentation Deck | 20 slides",
  "authorId": "siriusxm",
  "authorName": "SiriusXM",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investor_relations",
  "sourceTypeLabel": "Investor relations",
  "presentationDate": "2023-12-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 19,
  "pageCount": 20,
  "prevPage": 18,
  "nextPage": 20,
  "slideType": "valuation_table",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 12,
  "notes": "The table uses a step-by-step arithmetic approach to arrive at the final exchange ratio of 8.4.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de076-8a42-70dc-bc44-45534ce461f9/19",
  "deckHref": "/decks/019de076-8a42-70dc-bc44-45534ce461f9",
  "deckJsonHref": "/decks/019de076-8a42-70dc-bc44-45534ce461f9.json",
  "deckAnchorHref": "/decks/019de076-8a42-70dc-bc44-45534ce461f9#slide-19",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.7,
        "x": 0.1,
        "y": 0.83
      },
      "kind": "source-note",
      "text": "Note: Illustrative based on market information as of December 11, 2023. Actual values to be calculated at Measurement Date...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "08a170d5-cc4a-4a47-a592-db85603020b4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.8,
        "x": 0.1,
        "y": 0.2
      },
      "kind": "table",
      "text": "Net Liabilities (1) $1,118; SIRI Reference Price $4.23; LSXM Net Liabilities Share Adjustment 264.2; Fully Diluted LSXM Shares 326.8; Shares to settle LSXMA Convertible 21.6; Adjusted Fully Diluted LSXM Shares 348.4; Liberty Owned SIRI shares 3,205.8; Pro Forma Liberty Owned SIRI Shares 2,941.6; Exchange Ratio 8.4",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d29639e7-a708-4008-bc27-d9753f0639ef",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.8,
        "x": 0.1,
        "y": 0.05
      },
      "kind": "title",
      "text": "Illustrative Transaction Exchange Ratio",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e0d65ca9-6151-4903-9158-53831ade13d0",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "8d7e3d69-1b9f-4b77-a491-88cb87b3c505",
      "evidence": "The table shows a step-by-step arithmetic bridge from net liabilities to the final exchange ratio.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}