{
  "docId": "019de50f-4c54-7197-aa56-5a04370a8d22",
  "docSlug": "77ca94e2aafb9f5129eb65f3a51d7e44",
  "documentTitle": "Tudor, Pickering, Holt & Co | Investment Banking Pitch Book | 75 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": 41,
  "pageCount": 75,
  "prevPage": 40,
  "nextPage": 42,
  "slideType": "financial_analysis",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 72,
  "notes": "The slide presents sensitivity tables for DCF and Distribution Analysis, comparing standalone vs. pro-forma scenarios.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de50f-4c54-7197-aa56-5a04370a8d22/41",
  "deckHref": "/decks/019de50f-4c54-7197-aa56-5a04370a8d22",
  "deckJsonHref": "/decks/019de50f-4c54-7197-aa56-5a04370a8d22.json",
  "deckAnchorHref": "/decks/019de50f-4c54-7197-aa56-5a04370a8d22#slide-41",
  "components": [
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.02,
        "y": 0.95
      },
      "kind": "disclaimer",
      "text": "Source: Management projections and FactSet as of 1/4/2019. (1) Implied XR at 1.6350x equity XR and cash consideration of $3.415 / unit. (2) Unlevered free cash flow defined as PF AMGP EBITDA less cash taxes and capital expenditures.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0b7bec41-b082-4f38-81a1-cbb4a9e52c7c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.75,
        "w": 0.48,
        "x": 0.02,
        "y": 0.15
      },
      "kind": "table",
      "text": "Stand Alone AM Implied Unit Price sensitivity tables",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "61be40e9-7dc5-441b-8d5f-353fc9e13452",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.75,
        "w": 0.48,
        "x": 0.52,
        "y": 0.15
      },
      "kind": "table",
      "text": "XR Adjusted PF AMGP Implied Share Price sensitivity tables",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6c9962a0-4a64-4e77-ad72-f3658032d228",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.02
      },
      "kind": "title",
      "text": "Has / Gets Analysis | AR Upside Volumes Case",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0a135d9e-4764-4199-b845-405eecd8ac7c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.05,
        "y": 0.07
      },
      "kind": "title",
      "text": "AM Pre - Unitholder Tax | Valuation Effective Date: 12/31/2018",
      "attrs": null,
      "subkind": "subtitle",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "be956d54-c79e-491b-a82c-d8a5869b67bf",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "85efcc47-2cde-42bf-8917-7b2d7a8b5f21",
      "evidence": "Has / Gets Analysis with sensitivity tables",
      "confidence": 0.7
    }
  ],
  "frameworks": [
    {
      "name": "sensitivity_analysis",
      "slug": null,
      "matchId": "bb595e74-8214-4a21-be2f-1e1e511d0e7a",
      "evidence": "Multiple tables showing impact of varying discount rates and multiples on valuation.",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 42,
      "from": 18,
      "beatId": "c44c68f7-9479-42d4-84ce-fa82b87904e6",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The document provides extensive financial data and analysis to support the proposed transaction",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}