{
  "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": 24,
  "pageCount": 44,
  "prevPage": 23,
  "nextPage": 25,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 24,
  "notes": "The slide compares status quo CMLP distributions against pro forma NRGM distributions, highlighting the implied value to unitholders.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-1e75-7188-9749-446fdfe71ad3/24",
  "deckHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3",
  "deckJsonHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3.json",
  "deckAnchorHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3#slide-24",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.23,
        "x": 0.02,
        "y": 0.09
      },
      "kind": "callout",
      "text": "All Transaction Steps (Post-Spin, Post-Dropdown)",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8e9ea778-4913-4b18-af95-9f206b08516e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.115,
        "x": 0.135,
        "y": 0.22
      },
      "kind": "diagram",
      "text": "CMLP Standalone (Status Quo) vs CMLP Pro Forma (Pro Forma)",
      "attrs": null,
      "subkind": "process",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6dd205b7-9a75-4597-be3c-4a8ca19e6fda",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.27,
        "y": 0.92
      },
      "kind": "other",
      "text": "Note: (1) Based on CMLP management projections... (2) Present value... (3) Based on CMLP... (4) Based on estimated NRGM...",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7593602d-d7c5-4da4-a36a-051626f5135c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.7,
        "x": 0.275,
        "y": 0.195
      },
      "kind": "table",
      "text": "CMLP Distribution (Status Quo) 2014E-Terminal, CAGR; Implied CMLP Unit Price; NRGM Distribution (Pro Forma) 2014E-Terminal, CAGR; Implied NRGM Unit Price; Special Distribution; Adjusted Value",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bfe2e080-f7d0-4a08-ae73-1eefd9660b86",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.5,
        "x": 0.27,
        "y": 0.1
      },
      "kind": "title",
      "text": "Interim Distributions & Value Creation (cont'd)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5c196103-0a33-45bf-bbd6-6eb80ed71876",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "2e5b7555-76d2-43e9-a2bc-7b6c114d0f9b",
      "evidence": "table/data: CMLP Distribution (Status Quo) 2014E-Terminal, CAGR; Implied CMLP Unit Price; NRGM Distribution (Pro Forma) 2014E-Terminal, CAGR; Implied NRGM Unit Price; Special Distribution; Adjusted Value",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 30,
      "from": 21,
      "beatId": "5ddc92bf-c9bc-4edf-a3d9-96057c6a89ed",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Solution & Approach",
      "beatSlug": "consultants-gambit-solution-approach",
      "evidence": "The deck outlines the pro forma financials and interim distributions",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}