Bank of America Investment Banking Pitch Book

Made public by

sourced by PitchSend

7 of 8

Category

Financial

Published

July 2014

Slides

Transcriptions

#1Project Pioneer Materials Prepared for the Pioneer Special Committee July 7, 2014 Bank of America Merrill Lynch LOX For more investment banking materials, visit www.10xebitda.com ar Mer#2Notice to Recipient Confidential Bank of America Merrill Lynch "Bank of America Merrill Lynch" is the marketing name for the global banking and global markets businesses of Bank of America Corporation. Lending, derivatives, and other commercial banking activities are performed globally by banking affiliates of Bank of America Corporation, including Bank of America, N.A., member FDIC. Securities, strategic advisory, and other investment banking activities are performed globally by investment banking affiliates of Bank of America Corporation ("Investment Banking Affiliates"), including, in the United States, Merrill Lynch, Pierce, Fenner & Smith Incorporated and Merrill Lynch Professional Clearing Corp., which are bath registered broker dealers and members of FINRA and SIPC, and, in other jurisdictions, by locally registered entities. Investment products offered by Investment Banking Affiliates: Are Not FDIC Insured * May Lose Value Are Not Bank Guaranteed. These materials have been prepared by one or more subsidiaries of Bank of America Corporation for the Special Committee of the Board of Directors (the "Committee") of the company code-named "Pioneer" (the "Company") in connection with an engagement and may not be used or relied upon for any purpose other than as specifically contemplated by a written agreement with us. These materials are based on information provided by or on behalf of the Committee, the Company and/or other potential transaction participants, from public sources or otherwise reviewed by us. We assume no responsibility for independent investigation or verification of such information (including, without limitation, data from third party suppliers) and have relied on such information being complete and accurate in all material respects. To the extent such information includes estimates and forecasts of future financial performance prepared by or reviewed with the managements of the Committee, the Company and/or other potential transaction participants or obtained from public sources, we have assumed that such estimates and forecasts have been reasonably prepared on bases reflecting the best currently available estimates and judgments of such managements (or, with respect to estimates and forecasts obtained from public sources, represent reasonable estimates). No representation or warranty, express or implied, is made as to the accuracy or completeness of such information and nothing contained herein is, or shall be relied upon as, a representation, whether as to the past, the present or the future. These materials were designed for use by specific persons familiar with the business and affairs of the Company and are being furnished and should be considered only in connection with other information, oral or written, being provided by us in connection herewith. These materials are not intended to provide the sole basis for evaluating, and should not be considered a recommendation with respect to, any transaction or other matter. These materials do not constitute an offer or solicitation to sell or purchase any securities and are not a commitment by Bank of America Corporation or any of its affiliates to provide or arrange any financing for any transaction or to purchase any security in connection therewith. These materials are for discussion purposes only and are subject to our review and assessment from a llegal, compliance, accounting policy and risk perspective, as appropriate, following our discussion with the Committee. We assume no obligation to update or otherwise revise these materials. These materials have not been prepared with a view toward public disclosure under applicable securities laws or otherwise, are intended for the benefit and use of the Committee, and may not be reproduced, disseminated, quoted or referred to, in whole or in part, without our prior written consent. These materials may not reflect information known to other professionals in other business areas of Bank of America Corporation and its affiliates Bank of America Corporation and its affiliates (collectively, the "BAC Group") comprise a full service securities firm and commercial bank engaged in securities, commodities and derivatives trading, foreign exchange and other brokerage activities, and principal investing as well as providing investment, corporate and private banking, asset and investment management, financing and strategic advisory services and other commercial services and products to a wide range of corporations, governments and individuals, domestically and offshore, from which conflicting interests or duties, or a perception thereof, may arise. In the ordinary course of these activities. parts of the BAC Group at any time may invest on a principal basis or manage funds that invest, make or hold lang or short positions, finance positions or trade or otherwise effect transactions, for their own accounts or the accounts of customers, in debt, equity or other securities or financial instruments (including derivatives, bank loans or other obligations of the Company, potential counterparties or any other company that may be involved in a transaction. Products and services that may be referenced in the accompanying materials may be provided through one or more affiliates of Bank of America Corporation. We have adopted policies and guidelines designed to preserve the independence of our research analysts. The BAC Group prohibits employees from, directly or indirectly, offering a favorable research rating or specific price target, or offering to change a rating or price target to a subject company as consideration or inducement for the receipt of business or for compensation and the BAC Group prohibits research analysts from being directly compensated for involvement in investment banking transactions. We are required to obtain, verify and record certain information that identifies the Company, which information includes the name and address of the Company and other information that will allow us to identify the Company in accordance, as applicable, with the USA Patriot Act (Title III of Pub. L. 107-56 (signed into law October 26, 2001)) and such other laws, rules and regulations as applicable within and outside the United States. We do not provide legal, compliance, tax or accounting advice. Accordingly, any statements contained herein as to tax matters were neither written nor intended by us to be used and cannot be used by any taxpayer for the purpose of avoiding tax penalties that may be imposed on such taxpayer. If any person uses or refers to any such tax statement in promoting, marketing or recommending a partnership or other entity, investment plan or arrangement to any taxpayer, then the statement expressed herein is being delivered to support the promotion or marketing of the transaction or matter addressed and the recipient should seek advice based on its particular circumstances from an independent tax advisor. Notwithstanding anything that may appear herein or in other materials to the contrary, the Company shall be permitted to disclose the tax treatment and tax structure of a transaction (including any materials, opinions or analyses relating to such tax treatment or tax structure, but without disclosure of identifying information or, except to the extent relating to such tax structure or tax treatment, any nonpublic commercial or financial information) on and after the earliest to occur of the date of (i) public announcement of discussions relating to such transaction, () public announcement of such transaction or (iii) execution of a definitive agreement (with or without conditions) to enter into such transaction; provided, however, that if such transaction is not consummated for any reason, the provisions of this sentence shall cease to apply. Copyright 2014 Bank of America Corporation. LOX For more investment banking materials, visit www.10xebitda.com#3Project PIONEER Key Observations Regarding CSC Presentation to the Special Committee Provided July 2, 2014 1 ■ Negative Momentum in Core Business Management estimates the EBITDA impact from the Duke/Progress transition and the loss of the PPL contract to be $4 million, not $7 million as stated by CSC 7 ■ ■ Bank of America Merrill Lynch ■ As management indicated previously, their estimate of the negative profitability impact of the lost Duke/Progress business is approximately $2 million Management estimates the PPL contract loss to be a maximum of $2 million of gross margin CSC's due diligence included management discussion around a degradation of core business performance due to two additional factors: (1) wet weather in April and (2) temporary margin pressure on the new customers from Duke transition due to learning curve ■ Klondyke and Pine Valley Underperformance CSC references management-provided numbers in their commentary around recent performance (figures on page 3 of CSC Presentation) According to Management, the most significant driver of underperformanceversus the FY2014 forecast was due to lower storm activity, which reduced revenue by $9.8 million and gross margin by $3.6 million Management has provided CSC with significant detail on the backlogand pipeline for these businesses and remains confident in the business turnaround Additionally, the businesses have performed in line with previously provided Management projections for 2014E(Gross Profit of $1.5 million versus prior forecast of $0.5 million) Risk Associated with "New Opportunities" Growth Based on our discussionswith Management, CSC's characterization of Opportunity6 is only partially accurate. The contract is being put out to RFP but management has a high degree of confidencethat Pioneer will win the business and it is expected to be sole-sourced While Pioneer was not a finalist for Opportunity1's 7-year MSA contract, Management has indicated that Pioneer plans to bid for smaller projects with potentially higher margins. Therefore the profitability impact of this lost contract may be limited; additionally, the lost MSA business had ~$15 million of associated ca pex included in the model provided on April 9th Source: Monogement views and forecasts from Pionoor Monogamant; CSC views from CourtSquare Presentation dated July 2, 2014. LOX For more investment banking materials, visit www.10xebitda.com#4IOX For more investment banking materials, visit www.10xebitda.com a#5Project PIONEER Key Observations Regarding CSC Presentation to the Special Committee Provided July 2, 2014 2 Z Quality of Earnings ■ 1 I 1 Management does not agree with CSC's QoE adjustments to EBITDA (see next page) In the management forecast calculation of Adjusted EBITDA, public company costs were reduced by 50% pro forma (i.e. $900k audit costs versus $1.8 million current) which management believes is very reasonable and should not be further adjusted Bank of America Merrill Lynch The $3 million adjustment for California job losses at Klondyke/PVP is, according to Management, believed to be one-time in nature and a result of start-up costs for the business and part of the learning curve of entering new territories ■ FCF Underperformance and Debt-Like Items CSC has cited a management provided estimate of $197.1 million for 6/30/14 net debt. Management's current estimate is $196.2 million and includes Storm AR of $4.5 million which will be collected early in Q1 2015 Debt-like items that CSC appeared to include are: RSI-related deferred compensation liability, which is disclosed in the Pioneer 2013 Form 10-K and has a total obligation with net present value of $5.3 million at April 27. This does not appear to be a valid adjustment given the disclosure and the fact that only $2.1 million out of the $6.6 million is due before 2018 CSC did not provide any visibility into the other PELLC adjustment of $0.8 million in their presentation and Management would need further information from CSC to respond appropriately Unfunded liability from multi-employer pension, which Pioneer management and labor attorneys engaged by Pioneer view to be no liability. CSC has included a $5 million adjustment. Management indicated that any obligation would only be triggered in the unlikely event that Pioneer exited the union pension plan and reenters the market in a non-union capacity. Additionally the obligation would only be triggered if Pioneer was in the plan for a minimum of 8 years, which has not occurred Source: Management views and forecasts from Pioneer Management; CSC views from Court Square Presentation dated July 2, 2014. LOX For more investment banking materials, visit www.10xebitda.com#6Project PIONEER Value Perspectives 3 2014 Adj. EBITDA as of Apr-14 Less: Underperformance Revised Adj. EBITDA QoE Adjustments: Public Company Klondyke / PVP Other PELLC Total QoE Adjustments 2014E CSC EBITDA 6/30/14E Net Debt Forecast as of Apr-14 Free Cash Flow Underperformance 6/30/14E Net Debt Forecast as of Jun-14 Plus: Debt-like Items Current Estimated Total Net Debt TEV (¹) '14E Adj. EBITDA ¹14E Adj. EBITDA - Norm. Capex ($35mm) TEV / EBITDA TEV/ (EBITDA. - Capex) Court Square Perspective 583.1 (5.3) $77.8 ($1.1) (3.0) (0.8) ($4.8) $73.0 $191.2 5.9 $197.1 10.3 $207.4 CSC Revised ($11.00) $573 73.0 3.8.0 7.8x 15.1x Management Perspective LOX For more investment banking materials, visit www.10xebitda.com Source: Pioneer Management and Court Square presentation dated July 2, 2014. Note: Dollars in milions, except par share figures. Nat Debt as of 6/30/14E. Includes $3.8mm bonus payments accelerated to be paid at change of control. 503.1 (3.5) $79.6 $79.6 $191.2 5.0 $196.2 $196.2 CSC Revised ($11.00) $561 79.6 7.0x 12.6x Per April Executive Presentation to Court Square $79.6 is based on April and May actuals and latest June management flash as of July 5 Comments For the calculation of Adj. EBITDA, Management reduced audit/internal controls costs by 50% or *$900K for internal audit costs These costs are associated with the CA job losses and are viewed as one-time/non-recurring No details on this adjustment Per April Executive Presentation to Court Square At Original CSC LOI ($12.85) $196.2 is latest Management estimate as of 7/3/14 Appears to include adjustment for RSI deferred compensation liability, which is disclosed in the Pioneer 2013 Form 10-K and which is partially contained in the cash flow projections and for a perceived multi-employer union pension underfunding obligation, which Management believes is unlikely to be triggered. $619 Bank of America Merrill Lynch 83.1 48.1 7.4x 12.9x#7IOX Appendix Bank of America Merrill Lynch For more investment banking materials, visit www.10xebitda.com Bank of Am Merrill Lyr#8Appendix Pioneer Storm Performance and Outlook Revenue Gross Profit 96 Margin Q1A $3.1 $0.9 29.0% 2014E Q2A $21.8 $11.7 53.7% Source: Monogament views and forecasts from Pioneer Management. $32.1 Full Year 2014E Q3A !Apr-9 Forecast June Estimate | Apr-9 Forecast June Estimate $10.7 33.5% I I LOX For more investment banking materials, visit www.10xebitda.com $13.8 $4.1 04 2014E 30.0% $3.9 $1.1 27.0% I $70.8 $28.0 39.5% $60.9 $24.4 Estimate as of July 5, 2014 ates 2014 storm revenue of $64mm 40.1% 2015E $75.0 $22.5 30.0% April 9 Forecast 2016E $75.0 $22.5 Bank of America Merrill Lynch 30.0% 2017E $75.0 $22.5 30.0% 2018E $75.0 $22.5 30.0%

Download to PowerPoint

Download presentation as an editable powerpoint.

Related

Sumitomo Mitsui Financial Group 2021 Financial Overview image

Sumitomo Mitsui Financial Group 2021 Financial Overview

Financial

Organic Capital Generation and IFRS Transition Outlook image

Organic Capital Generation and IFRS Transition Outlook

Financial

Acquisition of Marshall & Ilsley Corp. image

Acquisition of Marshall & Ilsley Corp.

Financial

SMBC Group's Financial and Credit Portfolio image

SMBC Group's Financial and Credit Portfolio

Financial

Blue Stripe Fund Summary image

Blue Stripe Fund Summary

Financial

BRI Performance Highlights and Green Initiatives image

BRI Performance Highlights and Green Initiatives

Financial

Latvia Stability Programme Report image

Latvia Stability Programme Report

Financial

International Banking Volume & Growth Summary image

International Banking Volume & Growth Summary

Financial