{
  "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": 26,
  "pageCount": 28,
  "prevPage": 25,
  "nextPage": 27,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 100,
  "notes": "Includes detailed assumptions regarding synergies, share repurchases, and debt levels.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-42e5-75fe-aa19-80f84ae92426/26",
  "deckHref": "/decks/019de06f-42e5-75fe-aa19-80f84ae92426",
  "deckJsonHref": "/decks/019de06f-42e5-75fe-aa19-80f84ae92426.json",
  "deckAnchorHref": "/decks/019de06f-42e5-75fe-aa19-80f84ae92426#slide-26",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.9,
        "x": 0.05,
        "y": 0.85
      },
      "kind": "disclaimer",
      "text": "Source: Florida management 5-year plan, Pennsylvania management 5-year plan and Maine Financial Projections. Note: Based on Florida, Pennsylvania and Maine share prices of $38.58, $34.80 and $8.19 as of 11/28/12...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f2e7c4b1-b8d1-431e-ae25-6c9fab269f2a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.7,
        "x": 0.05,
        "y": 0.16
      },
      "kind": "list",
      "text": "Commodity price assumptions based on forward curve pricing as of 11/28/12\nAssumes sensitivity for premium paid to Pennsylvania shareholders and purchase price of $15.50 per share for illustrative purposes paid to Maine shareholders\nDoes not reflect pro forma financial impact of issuing royalty units",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "622518cf-6992-4689-888f-7d49d3cb1459",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.9,
        "x": 0.05,
        "y": 0.28
      },
      "kind": "table",
      "text": "Sensitivity table showing EPS accretion/dilution, synergies, and debt metrics across different acquisition prices.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "13b7cc1e-8a25-433c-b778-b63a791873de",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.05,
        "y": 0.1
      },
      "kind": "title",
      "text": "Merger consideration 100% stock for Maine, 50/50 stock/cash for Pennsylvania",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6858e2b8-70b2-4db8-a776-605ac8555e0f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "Preliminary illustrative pro forma financial impact",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7b27429d-3039-49e8-bc10-170e586faa30",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "381f8aa1-5924-44a3-a06f-d2cb1a847698",
      "evidence": "table/data: Sensitivity table showing EPS accretion/dilution, synergies, and debt metrics across different acquisition prices.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 26,
      "from": 20,
      "beatId": "891c9228-28b3-4483-9279-3dae4da30ddf",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The pro forma financial impact and appendix provide an overview of the potential impact and next steps",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}