{
  "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": 29,
  "pageCount": 44,
  "prevPage": 28,
  "nextPage": 30,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 32,
  "notes": "Includes 'Has/Gets' valuation logic for NRGY and NRGM units under different dropdown and spin scenarios.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-1e75-7188-9749-446fdfe71ad3/29",
  "deckHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3",
  "deckJsonHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3.json",
  "deckAnchorHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3#slide-29",
  "components": [
    {
      "bbox": {
        "h": 0.06,
        "w": 0.65,
        "x": 0.275,
        "y": 0.92
      },
      "kind": "other",
      "text": "Notes: (1) Based on present value of projected distributions... (2) Simplified language...",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "01564fa4-7c0e-4d42-b5dc-4b6785218aa2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.025,
        "w": 0.45,
        "x": 0.275,
        "y": 0.06
      },
      "kind": "other",
      "text": "Appendix: Pro Forma Analysis Supplementary Materials",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "19bb21bb-c733-4da0-a129-d01cb8aea7a8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.15,
        "x": 0.82,
        "y": 0.015
      },
      "kind": "other",
      "text": "Highly Confidential",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "25f17908-1241-4248-b3f1-9cf321adcf4f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.23,
        "x": 0.02,
        "y": 0.09
      },
      "kind": "other",
      "text": "GP Transaction & MLP Merger (Post-Spin, Pre-Dropdown)",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "959ef4e1-ca57-47e7-98f4-e83a48d35a9a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.08,
        "x": 0.02,
        "y": 0.96
      },
      "kind": "other",
      "text": "Greenhill",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d65e8d79-1544-434a-9c89-89ba7ccd7647",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.02,
        "x": 0.97,
        "y": 0.96
      },
      "kind": "other",
      "text": "29",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fc6d3ab9-0109-49ed-a125-5e30c0e6f8ad",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.68,
        "x": 0.275,
        "y": 0.205
      },
      "kind": "table",
      "text": "NRGY Unit Valuation Pro Forma table showing PV and distribution yields for NRGY and NRGM units.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "590bc7ab-a865-4008-8740-efc88bffa9fb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.68,
        "x": 0.275,
        "y": 0.67
      },
      "kind": "table",
      "text": "NRGY Present Value Calculations table showing scenarios A, B, and C.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9f939bcb-5ca6-49dd-94e5-7a63045f8c4b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.025,
        "w": 0.4,
        "x": 0.275,
        "y": 0.14
      },
      "kind": "title",
      "text": "“Has / Gets” Analysis - Legacy NRGY Unitholder",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9a7c7b43-27aa-4e13-a6bd-c28858714874",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.22,
        "x": 0.275,
        "y": 0.105
      },
      "kind": "title",
      "text": "Interim Financials",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4e417a3b-4f06-4c22-84b1-465676cff13a",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "a1c5f3c4-3a2b-492f-b839-1f1c4f892632",
      "evidence": "table/valuation: NRGY Unit Valuation Pro Forma table showing PV and distribution yields for NRGY and NRGM units.",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "valuation-analysis",
      "slug": null,
      "matchId": "07eeede2-736d-4caf-b37f-a7e4b55c09a8",
      "evidence": "Pro forma unit valuation and present value calculations",
      "confidence": 0.9
    }
  ],
  "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
}