{
  "docId": "019de06f-93f8-74fd-9a2a-499fdf2cec04",
  "docSlug": "23be2f5846eccc8b0beb9e2baf53440d",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 22 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-04-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 14,
  "pageCount": 22,
  "prevPage": 13,
  "nextPage": 15,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 100,
  "notes": "The slide presents a matrix of financial outcomes based on varying exchange ratios (1.6x to 2.0x) and their effect on GP ownership and pro forma metrics.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-93f8-74fd-9a2a-499fdf2cec04/14",
  "deckHref": "/decks/019de06f-93f8-74fd-9a2a-499fdf2cec04",
  "deckJsonHref": "/decks/019de06f-93f8-74fd-9a2a-499fdf2cec04.json",
  "deckAnchorHref": "/decks/019de06f-93f8-74fd-9a2a-499fdf2cec04#slide-14",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.92,
        "x": 0.04,
        "y": 0.85
      },
      "kind": "disclaimer",
      "text": "Source: Arkose Projections and Bloomberg market data as of 4-Apr-2018. Note: Pro forma analysis assumes coverage ratios held constant to current standalone forecasts. 1 Calculation based on GP's market cap based on current 20-trading day VWAP. 2 Calculation based on implied pro forma market cap calculated as GP market cap based on 20-trading day VWAP plus Midstream's current market cap; total market cap held constant regardless of exchange ratio.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "79ade7c4-a4de-4591-a756-205a583fe75c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.92,
        "x": 0.04,
        "y": 0.215
      },
      "kind": "table",
      "text": "Sensitivity tables for DCF and DPS accretion/dilution",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0b2484e7-0fa5-4adf-bc7d-0c53081959ef",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.13,
        "y": 0.07
      },
      "kind": "title",
      "text": "Illustrative Accretion / (Dilution Analysis)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "da36b005-7f90-4599-ae82-f46dab25250e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.15,
        "x": 0.13,
        "y": 0.12
      },
      "kind": "title",
      "text": "GP Perspective",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a453d172-829c-49e2-abb1-1aa62cfac73c",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "249faf19-5e08-4e9f-ad07-11ecd6604d41",
      "evidence": "Sensitivity tables for DCF and DPS accretion/dilution",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}