{
  "docId": "019dd923-622b-71dc-a6d9-8026e9a12aa5",
  "docSlug": "30650a8e606d",
  "documentTitle": "Marathon Petroleum Corporation (MPC)",
  "authorId": "02_Elliott_Management",
  "authorName": "Elliott Management",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2016-11-01 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.77272725,
  "pageNumber": 30,
  "pageCount": 50,
  "prevPage": 29,
  "nextPage": 31,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 32,
  "notes": "The slide uses a waterfall-like logic to bridge 2017 estimates to pro-forma figures.",
  "elementsJson": [
    "headline_text",
    "subtitle_text",
    "data_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6d9-8026e9a12aa5/30",
  "deckHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d9-8026e9a12aa5#slide-30",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.2,
        "x": 0.75,
        "y": 0.465
      },
      "kind": "callout",
      "text": "Dropped to MPLX; reflected in increased Pro Rata LP EBITDA and GP distributions",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2e30e64d-b083-4bb1-a5a1-0529a1d93f4f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.2,
        "x": 0.75,
        "y": 0.395
      },
      "kind": "callout",
      "text": "Increase in MPLX EBITDA",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3c141269-e29a-490e-bbcc-969966eb2f64",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.2,
        "x": 0.75,
        "y": 0.425
      },
      "kind": "callout",
      "text": "Increase in GP distributions",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "68962207-7ab6-49a3-80d7-eaf54324dc62",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.2,
        "x": 0.75,
        "y": 0.565
      },
      "kind": "callout",
      "text": "Net impact from accelerated drops",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dc54113a-0df4-4d07-acd8-4b39a355e052",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.2,
        "x": 0.75,
        "y": 0.755
      },
      "kind": "callout",
      "text": "Due to increase in LP ownership by MPC and increase in LP distribution per unit after drops",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ea87c6a7-7425-495f-84b4-3fb8acb387c5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "EBITDA: 4,918",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-f5d1-75b6-b06d-382231e149c4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.07,
        "y": 0.16
      },
      "kind": "paragraph",
      "text": "The table below bridges sell-side estimates for 2017 to PF numbers used in valuation.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b215acab-f98c-41d2-a424-54b1a2a5f2b1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.85,
        "x": 0.07,
        "y": 0.87
      },
      "kind": "source-note",
      "text": "EBITDA estimates are average of Barclays, CS, JPM, and MS refining analyst models.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b75be842-e6a9-4ac1-9904-0b9ae76d4d6a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.85,
        "x": 0.07,
        "y": 0.22
      },
      "kind": "table",
      "text": "EBITDA and Distribution bridge table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "76081290-3005-4b2c-8436-41a8fd12cace",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.07,
        "y": 0.11
      },
      "kind": "title",
      "text": "Marathon EBITDA Breakdown: Before and After Drops",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0d091d74-9246-4493-95b9-40e4e5ef273c",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "waterfall-bridge",
      "slug": null,
      "matchId": "43c9828f-bf77-4370-9e6e-db30a58809f6",
      "evidence": "The table bridges 2017 estimates to 2017 PF numbers via delta adjustments.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 50,
      "from": 23,
      "beatId": "181fb6e2-2fcd-4f92-b9ab-ecb17c1992f6",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Solution",
      "beatSlug": "problem-agitate-solution-solution-provide-relief",
      "evidence": "The deck provides a solution by proposing a full strategic review and dropdowns",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}