{
  "docId": "019f6b8e-de86-74e9-bc1c-9d817243c13e",
  "docSlug": "jarvis-28-ibd-presentation-2013-asiainfo-linkage-inc-goldman-sachs-1",
  "documentTitle": "28 IBD presentation 2013 Asiainfo Linkage Inc Goldman Sachs 1",
  "authorId": "28-ibd-presentation-2013-asiainfo-linkage-inc-goldman-sachs-1",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2013-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 37,
  "pageCount": 63,
  "prevPage": 36,
  "nextPage": 38,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "Includes four distinct sensitivity tables based on management model financials.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-de86-74e9-bc1c-9d817243c13e/37",
  "deckHref": "/decks/019f6b8e-de86-74e9-bc1c-9d817243c13e",
  "deckJsonHref": "/decks/019f6b8e-de86-74e9-bc1c-9d817243c13e.json",
  "deckAnchorHref": "/decks/019f6b8e-de86-74e9-bc1c-9d817243c13e#slide-37",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.7,
        "x": 0.12,
        "y": 0.85
      },
      "kind": "other",
      "text": "Assume take $309 mm bank loan financing at 3.0x of 2012 non-GAAP domestic EBITDA. Assuming excess cash of $83 mm is returned to sponsor in 2016.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6adeb872-712b-47e4-bfaf-a7c8a6947c67",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.38,
        "x": 0.55,
        "y": 0.55
      },
      "kind": "table",
      "text": "Illustrative Sponsor IRR (Assuming Same Entry / Exit P/E Multiple)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1b96c106-9cbb-4278-baa9-8af87dc757b2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.38,
        "x": 0.55,
        "y": 0.22
      },
      "kind": "table",
      "text": "Illustrative Sponsor IRR (Assumes 2016 Exit, 3x Leverage)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "26387639-56b5-4e44-a72d-03f208f82242",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.38,
        "x": 0.12,
        "y": 0.22
      },
      "kind": "table",
      "text": "Illustrative Equity Multiple Return (Assumes 2016 Exit, 3x Leverage)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6b12b6c2-dadb-44f2-8462-b3e11ef5bd0d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.38,
        "x": 0.12,
        "y": 0.55
      },
      "kind": "table",
      "text": "Illustrative Equity Multiple Return (Assuming Same Entry / Exit P/E Multiple)",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f53c4c88-b5b3-45c8-b0c6-ea2e8218f879",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.12,
        "y": 0.08
      },
      "kind": "title",
      "text": "Sensitivities of Illustrative Equity Returns to Sponsor",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "58c0920c-ed9c-4bad-b0c9-73188ea09776",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "1f8428d6-35fb-4d48-8f6d-9b902b1a9535",
      "evidence": "table/data: Illustrative Equity Multiple Return (Assuming Same Entry / Exit P/E Multiple)",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}