{
  "docId": "019f6b8e-dc97-7092-bd42-47c5f8297ad4",
  "docSlug": "jarvis-20-ibd-presentation-2020-gci-liberty-inc-evercore-group-1",
  "documentTitle": "20 IBD presentation 2020 Gci Liberty Inc Evercore Group 1",
  "authorId": "20-ibd-presentation-2020-gci-liberty-inc-evercore-group-1",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 50,
  "pageCount": 55,
  "prevPage": 49,
  "nextPage": 51,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 24,
  "notes": "The table uses mid-year discounting and a 6.0% WACC to arrive at an NPV of $1,134 million for the Federal NOLs.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-dc97-7092-bd42-47c5f8297ad4/50",
  "deckHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4",
  "deckJsonHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4.json",
  "deckAnchorHref": "/decks/019f6b8e-dc97-7092-bd42-47c5f8297ad4#slide-50",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.3,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "other",
      "text": "Source: Company filings. 1. Represents NOL balance at the end of Q2 2020.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d8830816-1981-45b8-b040-a67d47c5c0f2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.05,
        "y": 0.13
      },
      "kind": "subtitle",
      "text": "Valuation as of 6/30/20; using mid-year discounting",
      "attrs": null,
      "subkind": "description",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "77095d06-d4d9-464f-83c0-93304379aa16",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.4,
        "w": 0.9,
        "x": 0.05,
        "y": 0.2
      },
      "kind": "table",
      "text": "EBT (Pre-NOL) $1,928 $4,777 Less: NOL Usage (1,928) (3,707) EBT (Post NOL) $- $1,070 NOLs Beg. of Period $5,636 $3,707 Plus: Accumulation - - Less: Usage (1,928) (3,707) End of Period $3,707 $- Tax Benefits at 21% $405 $779",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3199f8d7-ec6f-42e9-a16d-d708e59bef5c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.3,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Charter NOL Valuation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b8c3da7e-a793-4ed0-88e3-d99a312ebe08",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "e0ccdd67-88ef-42c0-8fde-c36d17fac433",
      "evidence": "table/valuation: EBT (Pre-NOL) $1,928 $4,777 Less: NOL Usage (1,928) (3,707) EBT (Post NOL) $- $1,070 NOLs Beg. of Period $5,636 $3,707 Plus: Accumulation - - Less: Usage (1,928) (3,707) End of Period $3,707 $- Tax Benef",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "039bc33a-88f9-40f2-b791-adb6da3dec44",
      "evidence": "The slide explicitly mentions 'mid-year discounting', 'WACC', and 'NPV' to value NOLs.",
      "confidence": 1
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}