{
  "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": 32,
  "pageCount": 65,
  "prevPage": 31,
  "nextPage": 33,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 12,
  "notes": "The slide uses a bridge-style logic to reconcile book value to adjusted value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-1ee8-7619-8028-2f5330c04706/32",
  "deckHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706",
  "deckJsonHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706.json",
  "deckAnchorHref": "/decks/019f6b8f-1ee8-7619-8028-2f5330c04706#slide-32",
  "components": [
    {
      "bbox": {
        "h": 0.55,
        "w": 0.73,
        "x": 0.21,
        "y": 0.28
      },
      "kind": "list",
      "text": "Details of adjustments including loss reserves, Goldman Sachs warrants, and equity portfolio appreciation.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7938ecf5-5984-4bdb-9dc6-d3a7aea0067b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.44,
        "x": 0.28,
        "y": 0.88
      },
      "kind": "other",
      "text": "(1) Based on loss reserve payout patterns provided by Wes-FIC (2) Bloomberg implied volatility as of 12/9/2010 for January 2013 call option (3) Berkshire utilizes 'NYU Damodaran' Black-Scholes warrant model (4) Berkshire assumed an illiquidity discount",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ea0ed8c8-9ce4-48b2-9c27-dca583fd5a28",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.88,
        "x": 0.06,
        "y": 0.22
      },
      "kind": "table",
      "text": "Adjustments to Reserves and Receivables, Level III Assets, Appreciation of Common Equity Portfolio, Total (After-Tax): $184.3 million",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c039e1f1-6b93-4b9a-8b71-ce3555f7abae",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.44,
        "x": 0.28,
        "y": 0.15
      },
      "kind": "title",
      "text": "Additional Value Adjustments",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "feeffd82-4e3b-4d5a-a71c-1581fac70abd",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "bf857a4d-d515-47d2-a0b4-cded80837661",
      "evidence": "The slide reconciles specific line items to a total adjustment value.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 35,
      "from": 31,
      "beatId": "2663254d-5a1f-4d91-819f-a6466d3fa811",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "The Ask",
      "beatSlug": "sequoia-pitch-the-ask",
      "evidence": "The presentation outlines additional value adjustments and Wes-FIC market trading multiples analysis",
      "position": 6,
      "confidence": 0.7,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 35,
      "from": 31,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "150ee7fe-e1af-41fa-8531-b0d886f135a1",
      "evidence": "The deck provides additional value adjustments and analysis",
      "position": 2,
      "objective": "What are the implications of not adjusting for reserves and receivables?",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}