Credit Suisse Investment Banking Pitch Book
CREDIT SUISSE DOES NOT PROVIDE ANY TAX ADVICE | MATERIALS ARE PRELIMINARY AND SUBJECT TO FURTHER CHANGE AND DEVELOPMENTS (WHICH MAY BE MATERIAL)
Hypothetical Osprey standalone financial summary sensitivity (cont'd)
FY'17E-FY'20E per Osprey management as of November 2017
Fiscal year ending 12/31
2018E
2019E
($ in millions)
Adjusted distributed cash flow
Current Osprey management distributed cash flow
(-) Estimated after-tax advisor fees (legal and financial) (2)
(-) Transaction termination fee
(+) Implied incremental dividends (50% payout ratio)
Adjusted distributed cash flow
Current Osprey management distributed cash flow
Implied variance in Osprey distributed cash flow
2017E
(2)
(3)
6mo. 17E
$1(3)
2018E
$53
(11)
$39
53
($14)
Source: Osprey management.
Note: Credit Suisse does not provide any tax advice.
Includes share repurchases and ordinary dividends.
Estimated advisor fees do not include advisor fees contingent upon consummation of GSO/First Eagle transaction.
Excludes $3.0 million cash used to repurchase shares net of cash proceeds received from exercise of options settled during 7/1/17-10/16/17.
2019E
$3
3
$6
3
$3
2020E
2020E
$3
4
$7
3
$4
Confidential
15
Ⓒ Credit Suisse Group AG and/or its affiliates. All rights reserved.View entire presentation