{
  "docId": "019f6b8e-d7d1-730b-b8f1-27a44a8f1b63",
  "docSlug": "jarvis-1-ibd-presentation-2021-fbl-financial-group-inc-barclays-capital",
  "documentTitle": "1 IBD presentation 2021 Fbl Financial Group Inc Barclays Capital",
  "authorId": "1-ibd-presentation-2021-fbl-financial-group-inc-barclays-capital",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2021-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 19,
  "pageCount": 44,
  "prevPage": 18,
  "nextPage": 20,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 90,
  "notes": "Three separate sensitivity tables (Cost of Equity vs Growth Rate, Expense Savings, and RBC Ratio).",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-d7d1-730b-b8f1-27a44a8f1b63/19",
  "deckHref": "/decks/019f6b8e-d7d1-730b-b8f1-27a44a8f1b63",
  "deckJsonHref": "/decks/019f6b8e-d7d1-730b-b8f1-27a44a8f1b63.json",
  "deckAnchorHref": "/decks/019f6b8e-d7d1-730b-b8f1-27a44a8f1b63#slide-19",
  "components": [
    {
      "bbox": {
        "h": 0.04,
        "w": 0.9,
        "x": 0.07,
        "y": 0.865
      },
      "kind": "source-note",
      "text": "Source: Company filings, FactSet, Duff & Phelps, Bloomberg and SNL. Market data as of January 8, 2021. Financial Data as of September 30, 2020 and Company Internal Plan provided by FBL's management on December 23, 2020. Per share data based on fully diluted share count as of January 7, 2021.",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3b0ec1fc-6e90-4d52-a00e-025c3f2a71d6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.46,
        "x": 0.27,
        "y": 0.19
      },
      "kind": "table",
      "text": "Cost of Equity x Growth Rate sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "22a12967-1ae3-4ab5-b345-61b5c7e9e085",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.46,
        "x": 0.54,
        "y": 0.53
      },
      "kind": "table",
      "text": "Cost of Equity x RBC Ratio sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "316a3a6c-f8fb-4f6b-960e-27b87c2321e7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.28,
        "w": 0.46,
        "x": 0.07,
        "y": 0.53
      },
      "kind": "table",
      "text": "Cost of Equity x Expense Savings sensitivity table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cc066a4d-5dcf-4706-9045-49d94121b7e1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.07,
        "y": 0.09
      },
      "kind": "title",
      "text": "Dividend Discount Model Sensitivities",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bb0c0f0f-d526-4c68-8ffd-98cd4feff7b0",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "2b791fdc-c477-47d2-8d9b-d522db2965a4",
      "evidence": "table/data: Cost of Equity x Expense Savings sensitivity table",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "matrix-nxn",
      "slug": null,
      "matchId": "608b224c-ebc2-4bec-bbc5-76d4ea7a0cef",
      "evidence": "Sensitivity tables are presented as NxN matrices showing the intersection of two variables.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 23,
      "from": 9,
      "beatId": "4b29cc36-1092-4c4c-8ea5-84ce8a1ba26d",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "Valuation analysis and supporting data",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}