{
  "docId": "019f6b8f-1e75-7188-9749-446fdfe71ad3",
  "docSlug": "jarvis-greenhill-discussion-materials-to-inergy-april-3-2017",
  "documentTitle": "Greenhill Discussion Materials to Inergy April 3 2017",
  "authorId": "greenhill-discussion-materials-to-inergy-april-3-2017",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investor_relations",
  "sourceTypeLabel": "Investor relations",
  "presentationDate": "2017-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 18,
  "pageCount": 44,
  "prevPage": 17,
  "nextPage": 19,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 48,
  "notes": "Includes terminal value assumptions and CAGR calculations for 2014E-2017E.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-1e75-7188-9749-446fdfe71ad3/18",
  "deckHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3",
  "deckJsonHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3.json",
  "deckAnchorHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3#slide-18",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.23,
        "x": 0.02,
        "y": 0.08
      },
      "kind": "diagram",
      "text": "GP Transaction & MLP Merger (Post-Spin, Pre-Dropdown)",
      "attrs": null,
      "subkind": "process",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c9579887-f423-4a04-9748-5646bf1ec4c2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.5,
        "x": 0.27,
        "y": 0.88
      },
      "kind": "other",
      "text": "Notes (1) through (5)",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "29a90f52-02af-4659-a11a-17a3ba57cbfd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.12,
        "x": 0.13,
        "y": 0.21
      },
      "kind": "other",
      "text": "NRGY Standalone, NRGY Pro Forma, NRGM Standalone, NRGM Pro Forma boxes",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "963c666f-53aa-48ec-ad29-de7d792baa6a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.7,
        "x": 0.27,
        "y": 0.18
      },
      "kind": "table",
      "text": "Financial comparison table for NRGY and NRGM standalone vs pro forma",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "50381637-3004-45cd-9581-d67dfd80dca1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.5,
        "x": 0.27,
        "y": 0.14
      },
      "kind": "title",
      "text": "NRGM Unit Spin, GP Transaction & MLP Merger Only (Pre-Dropdown)",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "076b090e-5455-445b-845a-12d59cee6f4d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.27,
        "y": 0.11
      },
      "kind": "title",
      "text": "Interim Distributions & Value Creation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1bfdb6fc-ecb6-4a5b-b37b-e6667ec458f4",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation",
      "slug": null,
      "matchId": "5fc35559-2cf1-4c6d-bd74-25e5c78ea04a",
      "evidence": "Implied unit price and terminal value calculations",
      "confidence": 0.9
    }
  ],
  "arcBeats": [
    {
      "to": 20,
      "from": 11,
      "beatId": "9bcb3531-258d-4dcc-9efb-d22b2c1eaa03",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Evidence & Proof",
      "beatSlug": "consultants-gambit-evidence-proof",
      "evidence": "The deck provides detailed financial data and analysis",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}