{
  "docId": "019f6b8f-1ee8-7619-8028-2f5330c04706",
  "docSlug": "jarvis-greenhill-wesco-financial-presentation-dec-2010",
  "documentTitle": "Greenhill Wesco Financial Presentation Dec 2010",
  "authorId": "greenhill-wesco-financial-presentation-dec-2010",
  "authorName": null,
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2010-12-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 14,
  "pageCount": 65,
  "prevPage": 13,
  "nextPage": 15,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "sparse",
  "nDataPoints": 7,
  "notes": "The slide details the components of the valuation bridge including Wes-FIC income, non-insurance business income, tax adjustments, and dividends.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-1ee8-7619-8028-2f5330c04706/14",
  "deckHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706",
  "deckJsonHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706.json",
  "deckAnchorHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706#slide-14",
  "components": [
    {
      "bbox": {
        "h": 0.55,
        "w": 0.65,
        "x": 0.3,
        "y": 0.25
      },
      "kind": "chart",
      "text": "Waterfall chart showing equity bridge from 9/30/2010 to 6/30/2011E",
      "attrs": null,
      "subkind": "waterfall-bridge",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "482339ca-19d6-46bd-a323-85201a75b6db",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.88,
        "x": 0.06,
        "y": 0.75
      },
      "kind": "disclaimer",
      "text": "Note: Analysis assumes tax rate of 35.0%. (1)-(5) Detailed footnotes regarding methodology and assumptions.",
      "attrs": null,
      "subkind": "disclaimer",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "54ed8bf7-bdc1-4c18-90ea-85f94d68ab15",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.28,
        "x": 0.06,
        "y": 0.25
      },
      "kind": "paragraph",
      "text": "According to the Berkshire Offer, “the price per Wesco share would be based on the per share shareholders’ equity of Wesco determined reasonably contemporaneous with the closing”",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5174766b-28af-41d2-9116-d92dc09ea480",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.42,
        "x": 0.29,
        "y": 0.15
      },
      "kind": "title",
      "text": "Berkshire Offer – Based on Estimated Book Value",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "22f77bba-c25d-4566-82dd-4aff6eb572a2",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall / value bridge",
      "slug": "waterfall-bridge",
      "agent": null,
      "layer": "slide",
      "matchId": "871aa987-97e2-4e57-bcae-b5a205c30cd0",
      "evidence": "Waterfall chart showing equity bridge from 9/30/2010 to 6/30/2011E",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "waterfall-bridge",
      "slug": null,
      "matchId": "f2ffa38e-217d-4313-a0f4-7a4a942b7992",
      "evidence": "The chart visually bridges the gap between two equity values using intermediate adjustments.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 16,
      "from": 12,
      "beatId": "1058060d-8034-46be-88cc-42611eb215d6",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Solution",
      "beatSlug": "sequoia-pitch-solution",
      "evidence": "The presentation outlines the valuation summary and sum-of-the-parts valuation",
      "position": 2,
      "confidence": 0.7,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}