Howard Coker
Analyst · KeyBanc. Your line is open.
Adam, I'll touch on the first part and Julie can get into the numerical side of your question. But yes, we announced based off of their 2021 forecast, but we have clear visibility of what's to come. And so that's really what we baked into our overall models and ultimate price. And a lot of that was around what I tried to get across during our announcement, December 20th or so, that -- and I just want keep reminding that, they have spent somewhere in the neighborhood of $200 million over the last three, four years, recapitalizing across the board, consolidating, recapitalizing, doing the right things, very impressed with how the business had been managed over prior years. With that came pent-up productivity opportunities. I noted again, when we announced, when you're starting up new assets in the fourth quarter of the year, they're not going to generate meaningful benefit in that year. So, we saw that coming. We built that into the model. Talking about productivity, but there's also new customer acquisition as well. That was capitalized, equipment starting up, they weren't seeing the benefit last year that we clearly were able to identify and see that benefit come in a few years. So, it was a combination of things that, yes, when we announced, the multiple was high on a base after tax benefits, it was more reasonable. And then we compared it with what we saw the go forward look like and it became an extremely reasonable price point for us to reach. So, with that, I'll ask Julie, if she can give you some more firmer numbers in terms of what we're looking at here.