{
  "docId": "019de06f-9c57-70b7-a960-5e29104b0ace",
  "docSlug": "90a4db0c7388c28300574aa51f10d4db",
  "documentTitle": "Goldman Sachs | Investment Banking Pitch Book | 12 slides",
  "authorId": "goldman-sachs",
  "authorName": "Goldman Sachs",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-05-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.294673,
  "pageNumber": 12,
  "pageCount": 12,
  "prevPage": 11,
  "nextPage": null,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 126,
  "notes": "Management Case Replication",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de06f-9c57-70b7-a960-5e29104b0ace/12",
  "deckHref": "/decks/019de06f-9c57-70b7-a960-5e29104b0ace",
  "deckJsonHref": "/decks/019de06f-9c57-70b7-a960-5e29104b0ace.json",
  "deckAnchorHref": "/decks/019de06f-9c57-70b7-a960-5e29104b0ace#slide-12",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.45,
        "x": 0.28,
        "y": 0.03
      },
      "kind": "disclaimer",
      "text": "PRELIMINARY CONFIDENTIAL DRAFT – FOR DISCUSSION PURPOSES ONLY",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "86ffe830-19bb-4f8d-8d3d-8de5d556883c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.05,
        "y": 0.91
      },
      "kind": "source-note",
      "text": "Source: Arkose Projections, Wall Street research and Bloomberg market data as of 27-Apr-2018",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "914d2844-4b8d-4a0f-b306-5920fd59292f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.9,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "table",
      "text": "Reconciliation table with rows for Series B Dist Payable, Incremental Series B Dist, Total Series B Value, Series B Take, Annual Series B Threshold, Implied CF to IDR Holding LLC, Series B Dist, Implied GP Cash Flow, G&A, Taxes, Total Implied 2026E GP DCF, GP Shares Outstanding, and Implied GP DPS.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "69b42158-5dee-4e74-9817-98d2cf55d689",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.11,
        "y": 0.75
      },
      "kind": "title",
      "text": "Reconciliation from Series B Distributions to GP DPS",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6e3c4c45-1616-4aa5-9940-d59e03cbf5f3",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "178a23fb-a9ba-4ab6-8744-b59feb620e40",
      "evidence": "table/data: Reconciliation table with rows for Series B Dist Payable, Incremental Series B Dist, Total Series B Value, Series B Take, Annual Series B Threshold, Implied CF to IDR Holding LLC, Series B Dist, Implied GP Ca",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}