{
  "docId": "019de50f-4b4f-74b6-941f-a51bf52e330e",
  "docSlug": "0a53f8810f1fd63c3aa9c3c8ac4eab4e",
  "documentTitle": "Tudor, Pickering, Holt & Co | Investment Banking Pitch Book | 78 slides",
  "authorId": "tudor-pickering-holt-co",
  "authorName": "Tudor, Pickering, Holt & Co",
  "documentKindSlug": "consulting-deck",
  "documentKindLabel": "Consulting deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2019-01-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3314841,
  "pageNumber": 32,
  "pageCount": 78,
  "prevPage": 31,
  "nextPage": 33,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 162,
  "notes": "The slide presents a sensitivity analysis of exchange ratios across different discount rates and volume scenarios.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-4b4f-74b6-941f-a51bf52e330e/32",
  "deckHref": "/decks/019de50f-4b4f-74b6-941f-a51bf52e330e",
  "deckJsonHref": "/decks/019de50f-4b4f-74b6-941f-a51bf52e330e.json",
  "deckAnchorHref": "/decks/019de50f-4b4f-74b6-941f-a51bf52e330e#slide-32",
  "components": [
    {
      "bbox": {
        "h": 0.035,
        "w": 0.258,
        "x": 0.518,
        "y": 0.053
      },
      "kind": "callout",
      "text": "At Transaction (Current): 1.9175x",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d98ae049-c1a2-4db6-951d-38d872176815",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.7,
        "x": 0.05,
        "y": 0.93
      },
      "kind": "disclaimer",
      "text": "Source: Management projections. FactSet as of 1/2/2019. Note: AM distributable cash flow defined as distributable cash flow attributable to AM LP unitholders. AMGP distributable cash flow defined as HoldCo DCF with pre-tax Series B payments added back in. AMGP share values based on Shares Outstanding including 17.354mm additional shares from Series B conversion. (1) Low AM to high AMGP and high AM to low AMGP implied unit and share prices compared to assess full range of potential exchange ratios.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "38474725-9603-4ae4-b2a6-0981b049594e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.95,
        "x": 0.05,
        "y": 0.4
      },
      "kind": "table",
      "text": "AR Downside Volumes Case tables",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1d059bc7-29e7-43f6-a0db-8551a9116101",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.95,
        "x": 0.05,
        "y": 0.68
      },
      "kind": "table",
      "text": "AR Upside Volumes Case tables",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "28f7bf02-6429-4dcf-af89-9b48a81b7374",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.95,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "table",
      "text": "AR Base Volumes Case tables",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "eadeb8b2-b353-4fb5-ba4f-480cc7904aed",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.4,
        "x": 0.05,
        "y": 0.03
      },
      "kind": "title",
      "text": "Implied Exchange Ratios(1)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "848cbc55-3766-4d5f-98f1-dfd72dd3e997",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}