{
  "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": 25,
  "pageCount": 29,
  "prevPage": 24,
  "nextPage": 26,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 16,
  "notes": "Includes CAGR calculations for each metric and a table for total coverage.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-4a40-726d-b43c-db11cdad47db/25",
  "deckHref": "/decks/019de50f-4a40-726d-b43c-db11cdad47db",
  "deckJsonHref": "/decks/019de50f-4a40-726d-b43c-db11cdad47db.json",
  "deckAnchorHref": "/decks/019de50f-4a40-726d-b43c-db11cdad47db#slide-25",
  "components": [
    {
      "bbox": {
        "h": 0.18,
        "w": 0.43,
        "x": 0.52,
        "y": 0.35
      },
      "kind": "chart",
      "text": "Maintenance capex ($mm)",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "21667835-b7f1-4e35-b074-2feb6a7a0365",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.43,
        "x": 0.52,
        "y": 0.61
      },
      "kind": "chart",
      "text": "LP distribution per unit ($ / unit)",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "42989bfd-9d49-4fda-a7d1-8476176412e4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.43,
        "x": 0.046,
        "y": 0.61
      },
      "kind": "chart",
      "text": "Distributable cash flow ($mm)",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b34a2405-09b2-433c-8bb2-552aa2660b0f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.43,
        "x": 0.046,
        "y": 0.35
      },
      "kind": "chart",
      "text": "EBITDA ($mm)",
      "attrs": null,
      "subkind": "bar-vertical",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ecfd86f4-97c0-454c-a7d0-0ed6b15261fc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.91,
        "x": 0.046,
        "y": 0.19
      },
      "kind": "paragraph",
      "text": "Estimates based on FYE 9/30. EBITDA, D&A, capital expenditures and tax projections based on equity research consensus projections as of 1/9/19. Assumes distribution cut of (20%) in 2019E with 0% year-over-year growth thereafter per management guidance. Results in a distribution per unit of $3.04 and total coverage of 1.37x in the 2019E",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "115ec31c-56e7-4819-9671-c3662cdd6dde",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.046,
        "y": 0.9
      },
      "kind": "source-note",
      "text": "Source: Company filings; Equity research consensus projections as of 1/9/19; UGI management",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3d5fc053-3f0e-47f4-971e-424a6fa0c15f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.43,
        "x": 0.52,
        "y": 0.81
      },
      "kind": "table",
      "text": "Total coverage 0.97x 1.37x 1.39x 1.43x",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "169f2497-cd1c-4347-965d-d6a607bf447e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.046,
        "y": 0.115
      },
      "kind": "title",
      "text": "APU summary status quo financial projections",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "819aa70a-26e5-4bfc-b24e-d82211c3bf6b",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "7c9d5211-05e1-4622-b100-0d5209c5d175",
      "evidence": "table/data: Total coverage 0.97x 1.37x 1.39x 1.43x",
      "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
}