Evercore Investment Banking Pitch Book slide image

Evercore Investment Banking Pitch Book

SIRE Situation Analysis SIRE Financial Projections - SIRE Cash Flow Summary Consolidated EBITDA Sisecam Wyoming EBITDA Less: SIRE G&A SIRE Consolidated EBITDA EBITDA Attributable to SIRE SIRE'S 51% Share of Sisecam Wyoming EBITDA Less: SIRE G&A EBITDA Attributable to SIRE SIRE Distributable Cash Flow Distributions from Sisecam Wyoming Less: SIRE G&A Distributable Cash Flow Distributed Cash Flow Sisecam Chemicals Public General Partner Distributed Cash Flow Unit Ownership Sisecam Chemicals Public General Partner Total Units Outstanding Distributable Cash Flow per LP Unit Distribution per LP Unit Distributable Cash Flow Surplus / (Shortfall) Source: SIRE Financial Projections EVERCORE 2022E $154.9 (2.9) $152.0 $79.0 (2.9) $76.1 $43.3 (2.9) $40.4 $29.1 10.5 0.8 $40.4 14.6 5.2 0.4 20.2 $2.00 2.00 $- 2023E $158.0 (4.0) $154.0 $80.6 (4.0) $76.6 $52.9 (4.0) $48.9 $35.0 12.6 1.3 $48.9 14.6 5.2 0.4 20.2 $2.40 2.40 10 $147.5 For the Years Ending December 31, 2024E 2025E 2026E (4.0) $143.5 $75.2 (4.0) $71.2 $48.6 (4.0) $44.6 $32.1 11.6 0.9 $44.6 14.6 5.2 0.4 20.2 $2.21 2.21 Confidential - Preliminary and Subject to Change $-- ($ in millions, except per unit amounts, $117.4 (4.0) $113.4 $59.9 (4.0) $55.9 $41.3 (4.0) $37.3 $26.9 9.7 0.7 $37.3 14.6 5.2 0.4 20.2 $1.85 1.85 $-- $109.4 (4.0) $105.4 $55.8 (4.0) $51.8 $37.5 (4.0) $33.5 $24.1 8.7 0.7 $33.5 14.6 5.2 0.4 20.2 $1.66 1.66 2027E $113.4 (4.0) $109.4 $57.8 (4.0) $53.8 $39.1 (4.0) $35.1 $25.3 9.1 0.7 $35.1 14.6 5.2 0.4 20.2 $1.74 1.74 $-- 2028E $99.7 (4.0) $95.7 $50.9 (4.0) $46.9 $32.5 (4.0) $28.5 $20.5 7.4 0.6 $28.5 14.6 5.2 0.4 20.2 $1.41 1.41 $-- ŞİŞECAM
View entire presentation