{
  "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": 30,
  "pageCount": 44,
  "prevPage": 29,
  "nextPage": 31,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 40,
  "notes": "Includes a special distribution adjustment of $0.42 spread across 2014E and 2015E.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-1e75-7188-9749-446fdfe71ad3/30",
  "deckHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3",
  "deckJsonHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3.json",
  "deckAnchorHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3#slide-30",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.22,
        "x": 0.02,
        "y": 0.09
      },
      "kind": "callout",
      "text": "GP Transaction & MLP Merger (Post-Spin, Pre-Dropdown)",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a0d3fd24-f8b0-4ae0-93be-ed4e67a3b108",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.275,
        "y": 0.95
      },
      "kind": "other",
      "text": "Note: Market data as of 4/1/2013; CMLP estimates per management projected financials (1) $0.42 distributed equally across 2014E and 2015E",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3fa6471d-7e0b-49c5-bf2f-730bbc2cb5c5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.15,
        "x": 0.8,
        "y": 0.02
      },
      "kind": "other",
      "text": "Highly Confidential",
      "attrs": null,
      "subkind": "unclassified",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a00d8bc4-7746-4d2f-8954-228bb006e384",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "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": "b3fa68be-7c05-4ae5-8c0a-4964b2c2bf34",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.5,
        "w": 0.65,
        "x": 0.275,
        "y": 0.2
      },
      "kind": "table",
      "text": "Financial table showing distribution per unit, exchange ratios, and accretion/dilution calculations for 2014E and 2015E.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "65e37726-d2b4-40a3-b62d-5057c674bd71",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.3,
        "x": 0.275,
        "y": 0.145
      },
      "kind": "title",
      "text": "NRGM Acquires CMLP at a 5.0% Premium",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "167db74c-b2b2-4788-a9b3-660522404c24",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.45,
        "x": 0.275,
        "y": 0.105
      },
      "kind": "title",
      "text": "CMLP Cash Distribution Dilution Analysis",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6f192e6d-afb2-4534-8b59-d2d3c3d7d654",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "b85547d3-2b5d-49d5-ae8c-9bbe65fa1f6e",
      "evidence": "table/data: Financial table showing distribution per unit, exchange ratios, and accretion/dilution calculations for 2014E and 2015E.",
      "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
}