{
  "docId": "019de50f-25e4-70ee-aeab-31cebb10cc44",
  "docSlug": "624860c3f3f1ce8abaecc0eb0fe20570",
  "documentTitle": "Tudor, Pickering, Holt & Co | Investment Banking Pitch Book | 7 slides",
  "authorId": "tudor-pickering-holt-co",
  "authorName": "Tudor Pickering Holt",
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3464235,
  "pageNumber": 6,
  "pageCount": 7,
  "prevPage": 5,
  "nextPage": 7,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 120,
  "notes": "Includes TSM (Treasury Stock Method) calculations and illustrative share price projections.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-25e4-70ee-aeab-31cebb10cc44/6",
  "deckHref": "/decks/019de50f-25e4-70ee-aeab-31cebb10cc44",
  "deckJsonHref": "/decks/019de50f-25e4-70ee-aeab-31cebb10cc44.json",
  "deckAnchorHref": "/decks/019de50f-25e4-70ee-aeab-31cebb10cc44#slide-6",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.75,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: FactSet as of 8/21/2018. (1) Represents dividends per share prior to options being exercised. (2) Includes the net dilution of shares issued for options exercised. (3) Net dilution assumes options are exercised at the FD illustrative PF AMGP share price and proceeds from the $19.36 strike price used to buy back shares. (4) Value of Series B consideration is based on the FD illustrative PF AMGP future share price and total shares issued for contractual value of Series B and options exercise each year.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fb9539bc-e1f3-4d1f-bcad-cb7279cc20ac",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.05,
        "y": 0.65
      },
      "kind": "table",
      "text": "Shares Issued for Options Exercise Using TSM table by Tenor and Year.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "620dd79f-b22b-4fe6-9797-954fdd1ec880",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.45,
        "x": 0.05,
        "y": 0.15
      },
      "kind": "table",
      "text": "Financial summary table including Dividends, Total Distributions, Illustrative Yield, PF AMGP Valuation, PF AMGP Shares O/S, and Series B Contractual Shares.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "712e5687-0c97-4929-94e7-42d1620a63bc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.52,
        "y": 0.15
      },
      "kind": "table",
      "text": "Shares Issued for Contractual Value of Series B + Option Exercise table by Tenor and Year.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "80d6e0d9-b905-41d1-80e9-76ff265a64ee",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.05,
        "y": 0.4
      },
      "kind": "table",
      "text": "FD Illustrative PF AMGP Share Price table by Tenor and Year.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a59adea0-bda6-4809-b611-8a102ace317e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.52,
        "y": 0.4
      },
      "kind": "table",
      "text": "Total Series B Ownership % in PF AMGP table by Tenor and Year.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c1a5b9ab-e86d-4ff9-9a07-a581ed03e9b6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.52,
        "y": 0.65
      },
      "kind": "table",
      "text": "Value of Total Series B Consideration Over Time table by Tenor and Year.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c8e9ad01-74a7-4efc-a6ca-817ba31cf064",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.03
      },
      "kind": "title",
      "text": "Series B Options Alternative Analysis (Cont.)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a62b2837-8235-4a38-9444-9a6bc4b9c54f",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "e56af3af-4379-4add-aa2c-f15eb58f2de4",
      "evidence": "table/data: Financial summary table including Dividends, Total Distributions, Illustrative Yield, PF AMGP Valuation, PF AMGP Shares O/S, and Series B Contractual Shares.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}