{
  "docId": "019de50f-266b-7329-bc56-cb55f8079031",
  "docSlug": "bf0b98d9f3ef466a413f1be56d5cc401",
  "documentTitle": "Tudor, Pickering, Holt & Co | Investment Banking Pitch Book | 45 slides",
  "authorId": "tudor-pickering-holt-co",
  "authorName": "TPH",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2018-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3426573,
  "pageNumber": 38,
  "pageCount": 45,
  "prevPage": 37,
  "nextPage": 39,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 100,
  "notes": "The table displays a matrix of financial outcomes based on two variables: Cash Consideration (columns) and Exchange Ratio (rows).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-266b-7329-bc56-cb55f8079031/38",
  "deckHref": "/decks/019de50f-266b-7329-bc56-cb55f8079031",
  "deckJsonHref": "/decks/019de50f-266b-7329-bc56-cb55f8079031.json",
  "deckAnchorHref": "/decks/019de50f-266b-7329-bc56-cb55f8079031#slide-38",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.28,
        "x": 0.68,
        "y": 0.08
      },
      "kind": "callout",
      "text": "AM status quo present value of $38.42(1) AM current price of $32.25",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6d2b3d8a-d002-446c-8f4d-42f259f1e2d5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.94
      },
      "kind": "source-note",
      "text": "Source: Management projections and FactSet as of 8/10/2018. Note: Tax calculations provided by Management...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7059d86a-0008-423a-acb7-5e7051225c7f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.85,
        "x": 0.08,
        "y": 0.185
      },
      "kind": "table",
      "text": "Matrix of values showing sensitivity of present value to cash consideration and exchange ratio",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d46d25bd-ed40-4f44-8c76-9b579a59d34a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.03
      },
      "kind": "title",
      "text": "After-Tax Dividend Distribution Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6b8685fa-24d7-4ab3-8789-b8d312b307ad",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "XR Adjusted Implied Present Value per Unit | At Management Coverage",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "52977330-8cb9-4140-9169-f3901fe7eb0e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "2x2 matrix",
      "slug": "matrix-2x2",
      "agent": null,
      "layer": "slide",
      "matchId": "5abb94fd-5e45-4f2d-a0c6-60f6360a4fe5",
      "evidence": "table/data: Matrix of values showing sensitivity of present value to cash consideration and exchange ratio",
      "confidence": 0.5
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "dbe18040-9551-458c-a081-e5541e247fc8",
      "evidence": "The slide presents a matrix of outcomes based on two varying input parameters.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 38,
      "from": 21,
      "beatId": "94d9bf11-f9fe-48dd-9286-3576e8c07ad4",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document presents a comprehensive pro forma impact analysis, including accretion/dilution, leverage, and research perspective.",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}