{
  "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": 32,
  "pageCount": 44,
  "prevPage": 31,
  "nextPage": 33,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 150,
  "notes": "Includes detailed line items for EBITDA, distributable cash flow, unit counts, and debt metrics across 2014E-2017E.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8f-1e75-7188-9749-446fdfe71ad3/32",
  "deckHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3",
  "deckJsonHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3.json",
  "deckAnchorHref": "/decks/019f6b8f-1e75-7188-9749-446fdfe71ad3#slide-32",
  "components": [
    {
      "bbox": {
        "h": 0.04,
        "w": 0.6,
        "x": 0.27,
        "y": 0.93
      },
      "kind": "other",
      "text": "(1) Assumes NRGY acquires CMLP at 5.0% premium and pays CMLP unitholders one-time special cash distribution of $25 million; CMLP management projected financials based on existing operations (no wedge capital)",
      "attrs": null,
      "subkind": "source-note",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e85dca0c-8983-4f38-b3e1-d67a7f4d5449",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.7,
        "w": 0.96,
        "x": 0.02,
        "y": 0.2
      },
      "kind": "table",
      "text": "Financial table showing NRGY Standalone, Adjustments, and NRGY Pro Forma metrics from 2014E to 2017E.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "53f6ce44-fba3-4d98-871b-89aa363f4a88",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.27,
        "y": 0.15
      },
      "kind": "title",
      "text": "NRGY Acquires CMLP GP & IDRs for $450 million",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f4aecafc-9b48-4c24-b168-e2cb5578ad8b",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.3,
        "x": 0.27,
        "y": 0.11
      },
      "kind": "title",
      "text": "Pro Forma Financials",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f00249b3-0b16-4907-8c38-fbc34a3ca27c",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "32cc47a7-7787-454f-983e-9cb415a22300",
      "evidence": "table/data: Financial table showing NRGY Standalone, Adjustments, and NRGY Pro Forma metrics from 2014E to 2017E.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 44,
      "from": 31,
      "beatId": "7cf29850-471d-49ae-b853-b2b250d27184",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "The deck provides an overview of the transaction timeline and responsibilities",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}