{
  "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": 29,
  "pageCount": 29,
  "prevPage": 28,
  "nextPage": null,
  "slideType": "sensitivity_analysis",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 105,
  "notes": "Includes disclaimer and source notes at the bottom.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-4a40-726d-b43c-db11cdad47db/29",
  "deckHref": "/decks/019de50f-4a40-726d-b43c-db11cdad47db",
  "deckJsonHref": "/decks/019de50f-4a40-726d-b43c-db11cdad47db.json",
  "deckAnchorHref": "/decks/019de50f-4a40-726d-b43c-db11cdad47db#slide-29",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.6,
        "x": 0.04,
        "y": 0.17
      },
      "kind": "paragraph",
      "text": "Assumes fixed issuance of $375mm of Class C units and remaining GP / IDR value in LP units",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "248579c3-a6c3-4700-a67d-171076079321",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.25,
        "x": 0.04,
        "y": 0.11
      },
      "kind": "paragraph",
      "text": "Consensus case financials",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "40df8ba4-e581-40d8-8492-f11fb9f3e31b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.92,
        "x": 0.04,
        "y": 0.87
      },
      "kind": "source-note",
      "text": "Source: Company filings; Equity research consensus projections as of 1/9/19; UGI management; Note: Pro forma EPS based on UGI's fully diluted ownership (LP + Class C units); CFPS based on deconsolidated cash flow from operations plus APU distributions paid to UGI; Total coverage in pro forma case defined as total DCF divided by total distributions paid to LP and Class C units; 1 Includes total LP units plus only the distribution paying Class C units; 2 EPS acc / (dil) based on post-DPU cut EPS",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ca2b1ce9-e7f8-4064-b659-126d8e98c0e2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.92,
        "x": 0.04,
        "y": 0.55
      },
      "kind": "table",
      "text": "UGI sensitivity tables for EPS and CFPS",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0f9b46e9-5136-4202-8fab-e960b5de2ffa",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.92,
        "x": 0.04,
        "y": 0.22
      },
      "kind": "table",
      "text": "APU sensitivity tables for DCF/LP, LP DPU, and Total Coverage",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4e75e722-5771-47ba-8c71-02b9016c8b8d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.04,
        "y": 0.08
      },
      "kind": "title",
      "text": "GP / IDR elimination sensitivity analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ab1c9ef7-c6c6-490d-ae70-269c1c5f7fe5",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "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
}