{
  "docId": "019de50e-d58e-7638-9d2e-caa43287d0d0",
  "docSlug": "edb74270d5a9777767c97616cfe630f7",
  "documentTitle": "Micro Focus | Mergers and Acquisitions Presentation Deck | 29 slides",
  "authorId": "micro-focus",
  "authorName": "Micro Focus",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2016-09-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.4446952,
  "pageNumber": 15,
  "pageCount": 29,
  "prevPage": 14,
  "nextPage": 16,
  "slideType": "valuation_buildup",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 9,
  "notes": "The slide illustrates a pro forma combination of two different entities with different accounting standards (IFRS vs US GAAP) and fiscal year-ends.",
  "elementsJson": null,
  "metadataConfidence": 0.95,
  "imagePath": null,
  "slideHref": "/slides/019de50e-d58e-7638-9d2e-caa43287d0d0/15",
  "deckHref": "/decks/019de50e-d58e-7638-9d2e-caa43287d0d0",
  "deckJsonHref": "/decks/019de50e-d58e-7638-9d2e-caa43287d0d0.json",
  "deckAnchorHref": "/decks/019de50e-d58e-7638-9d2e-caa43287d0d0#slide-15",
  "components": [
    {
      "bbox": {
        "h": 0.35,
        "w": 0.2,
        "x": 0.78,
        "y": 0.22
      },
      "kind": "callout",
      "text": "This represents the Micro Focus IFRS EBITDA added to the US GAAP EBITDA for the twelve months to April 30th 2016. The IFRS treatment of the US GAAP financial statements are likely to produce a difference from this calculation",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c2de32ea-43e6-4f28-9e2b-65331610b7ad",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.3,
        "x": 0.45,
        "y": 0.35
      },
      "kind": "chart",
      "text": "HPE Software Pro Forma UAEBITDA",
      "attrs": null,
      "subkind": "bar-stacked",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0483bb66-ea6c-4093-88b8-0a2d1cec37bd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.3,
        "x": 0.1,
        "y": 0.35
      },
      "kind": "chart",
      "text": "Micro Focus Pro Forma UAEBITDA",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "513407a5-057c-49f9-a047-249153f2c2ce",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.25,
        "x": 0.1,
        "y": 0.78
      },
      "kind": "list",
      "text": "Note: Actual Currency, Pro Forma; Accounting Standard: IFRS; FYE 30-April",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a324c5d4-7581-4f47-85a0-24d33965dbbd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.3,
        "x": 0.45,
        "y": 0.78
      },
      "kind": "list",
      "text": "Note: Actual Currency, Pro Forma; Accounting Standard: US GAAP; FYE 31-October",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ab2b8221-133d-4041-acd5-df1e64e17669",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.15,
        "x": 0.8,
        "y": 0.5
      },
      "kind": "metric",
      "text": "~$1.35bn Combined EBITDA",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d04f57bd-8d9b-4a0d-b32f-f75908f12e45",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.1,
        "y": 0.9
      },
      "kind": "source-note",
      "text": "1 Included in the LTM Q2 2016 HPE Software illustrative constant perimeter EBITDA is approximately US$80m in overhead costs that will not transfer as part of the sale transaction. 2 Pro Forma for acquisitions of the Attachmate Group and Serena acquisition",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "04a98746-a837-49e6-81b0-3d738ada7b05",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.6,
        "x": 0.07,
        "y": 0.07
      },
      "kind": "title",
      "text": "EBITDA: Micro Focus (IFRS) and HPE Software (US GAAP)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "14106696-6bba-4b88-ac8d-e0eafc5c52ec",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 16,
      "from": 13,
      "beatId": "c60ba002-ab79-4280-9db2-cad4998673f4",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document provides financial data and metrics to support the merger.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}