{
  "docId": "019de50f-4a40-726d-b43c-db11cdad47db",
  "docSlug": "72b50d12da17cdc9e57fbf461ef843a6",
  "documentTitle": "J.P.Morgan | Investment Banking Pitch Book | 29 slides",
  "authorId": "j-p-morgan",
  "authorName": "J.P. Morgan",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-01-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.2929293,
  "pageNumber": 21,
  "pageCount": 29,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 48,
  "notes": "The slide presents two sets of tables for 2019E and 2020E, comparing share price outcomes and accretion/dilution percentages.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-4a40-726d-b43c-db11cdad47db/21",
  "deckHref": "/decks/019de50f-4a40-726d-b43c-db11cdad47db",
  "deckJsonHref": "/decks/019de50f-4a40-726d-b43c-db11cdad47db.json",
  "deckAnchorHref": "/decks/019de50f-4a40-726d-b43c-db11cdad47db#slide-21",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.9,
        "x": 0.05,
        "y": 0.17
      },
      "kind": "paragraph",
      "text": "Assumes illustrative 10% premium to APU public unitholders; based on current UGI share price of $54.02",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b4427587-7d48-41bb-a641-9ccd392ed7a3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.7,
        "x": 0.05,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "Source: Company filings; Equity research consensus projections as of 1/9/19. Note: New debt issued for transaction assumes 6% interest rate per company guidance. Disclaimer: This analysis is merely illustrative...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "543aac33-fd7a-4d9c-8e1e-a49eae3e3e3e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.9,
        "x": 0.05,
        "y": 0.25
      },
      "kind": "table",
      "text": "2019E and 2020E sensitivity tables for share price and accretion/dilution",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6b90f379-b2b4-4b36-97dc-9b6a7dc36549",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.05,
        "y": 0.08
      },
      "kind": "title",
      "text": "Illustrative impact to UGI share price based on various pro forma EPS multiples (\"balanced allocation\" scenario) – for reference only",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "96069d36-cb75-4cf7-8ef9-7e56334b2bf4",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "5f0b6dea-f009-45c3-83d2-169e1d460406",
      "evidence": "table/data: 2019E and 2020E sensitivity tables for share price and accretion/dilution",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 29,
      "from": 17,
      "beatId": "9f2976b6-02cb-41c8-8125-90f0cbfbf4af",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The executive summary, appendices, and sensitivity analysis provide impact and next steps.",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [
    {
      "to": 29,
      "from": 5,
      "name": "Cost Of Inaction",
      "slug": "27-cost-of-inaction",
      "bestFor": "Urgent budget requests, compliance, risk mitigation",
      "matchId": "38b619ee-4158-4a07-8311-ac070843014d",
      "evidence": "The financial analysis and scenario planning imply the costs of inaction.",
      "position": 1,
      "objective": "What are the risks of not pursuing the merger?",
      "structure": "The Status Quo -> The Hidden Costs Accumulating -> The Future State of Inaction -> The Tipping Point",
      "confidence": 0.6,
      "description": "Quantify what happens if the audience does nothing"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}