{
  "docId": "019de06f-42e5-75fe-aa19-80f84ae92426",
  "docSlug": "b740aa953b5a78e3ef72f8e6a757558a",
  "documentTitle": "Credit Suisse | Investment Banking Pitch Book | 28 slides",
  "authorId": "credit-suisse",
  "authorName": "Credit Suisse",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2012-11-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.4849188,
  "pageNumber": 18,
  "pageCount": 28,
  "prevPage": 17,
  "nextPage": 19,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 36,
  "notes": "The table compares RPS resource estimates vs Maine management estimates under different risk profiles.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-42e5-75fe-aa19-80f84ae92426/18",
  "deckHref": "/decks/019de06f-42e5-75fe-aa19-80f84ae92426",
  "deckJsonHref": "/decks/019de06f-42e5-75fe-aa19-80f84ae92426.json",
  "deckAnchorHref": "/decks/019de06f-42e5-75fe-aa19-80f84ae92426#slide-18",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.9,
        "x": 0.05,
        "y": 0.8
      },
      "kind": "disclaimer",
      "text": "Note: 3P: Proved + Probable + Possible. (1) Based on net unrisked resource estimate of 21.5 Tcfe per RPS guidance. (2) Based on net unrisked resource estimate of 63.5 Tcfe per Maine management. (3) Others include PV of G&A and tax shield related to existing PP&E. (4) Maine corporate adjustments based on $191.9 million of cash and cash equivalents, $700 million of 5.75% convertible preferred stock, $188.9 million of 4% convertible notes, $12 million of 8% convertible preferred stock, $87.8 million of 5.25% of convertible notes and $300 million of 11.875% senior notes per Maine 10Q for Q3 2012. (5) Royalty on resource potential.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0f42dc87-3206-45b6-ac3e-ab32682c90f9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.8,
        "x": 0.05,
        "y": 0.1
      },
      "kind": "list",
      "text": "Preliminary analysis based on forward curve pricing as of 11/28/2012 and illustrative discount rate of 12%\nProved, probable, and possible reserves risked at 100%, 70%, and 50%, respectively, per RPS guidance\nResource risking for illustrative purposes (RPS resource risking: 13%; Maine resource risking: 30%)\nRoyalty payment based on revenue from ultra-deep prospects for 2012 through end of resource life",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2cbd0264-90e5-4f10-9ae3-35756a35492d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.9,
        "x": 0.05,
        "y": 0.25
      },
      "kind": "table",
      "text": "NAV analysis table comparing Case 1, 2, and 3 across various asset regions and adjustments.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0824c3ae-f9db-4391-a510-018b0f262f6e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.05,
        "y": 0.03
      },
      "kind": "title",
      "text": "Preliminary illustrative Maine NAV analysis summary",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ed7c3ef0-56b3-4f3a-b954-a1211d7dbb17",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "89bafa8f-15c5-4c76-b839-bee07431addc",
      "evidence": "Table/data: NAV analysis table comparing Case 1, 2, and 3 across various asset regions and adjustments.",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 19,
      "from": 10,
      "beatId": "03b5d300-ccc4-4a49-ba3a-68c6e930ff21",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The appendix data and financial analysis provide evidence and proof for the investment opportunity",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [
    {
      "to": 20,
      "from": 15,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "48cfc77d-abcf-4cda-b436-74fcfce0e491",
      "evidence": "The preliminary illustrative Maine risked NAV sensitivity analysis and royalty per share sensitivity analysis provide an evaluation of the potential risks and costs",
      "position": 1,
      "objective": "To assess the potential risks and costs of inaction",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}