Baird Investment Banking Pitch Book

Made public by

sourced by PitchSend

5 of 7

Creator

Baird logo
Baird

Category

Published

October 2018

Slides

Transcriptions

#1PROJECT BRONCO CONFIDENTIAL DISCUSSION MATERIALS October 1, 2018 Confidential - Preliminary Draft BAIRD#2reliminary Draft COMPONENTS OF TOTAL CONSIDERATION UNDER LATEST AMGP PROPOSAL ($ in millions) AR AM 1.6023x Equity Exchange Ratio 1.6350x Equity Exchange Ratio AR Special Committee position on the appropriate exchange ratio for purposes of "Distribution Maintenance" calculation Source: Bloomberg market data as of September 21, 2018. 0.174x Our understanding of the exchange ratio GS/AMGP is using for purposes of "Distribution Maintenance" calculation $3.00/unit cash converted to exchange ratio equivalent based on AMGP 20-day VWAP Cash Consideration 0.174x $3.00/unit cash converted to exchange ratio equivalent based on AMGP 20-day VWAP Cash Consideration 1.776x All-In Exchange Ratio 1.809x All-In Exchange Ratio X Special Dividend 0.024x $0.415/unit cash converted to exchange ratio equivalent based on AMGP 20-day VWAP Special Dividend 1.776x BAIRD Total Transaction Economics 1.833x Total Transaction Economics Project Bronco | Page 2#3DISTRIBUTION MAINTENANCE ANALYSIS 2019 Implied Dividends per Share Under Discussed Scenarios Status Quo AM Distribution / Unit Exchange Ratio Target Used for Distribution Maintenance Calc. Implied 2019 AMGP Dividend Per Share Public AM Unitholder 2019 Dividend Analysis (¹) Dividend per Share Equity Exchange Ratio Total PF Dividend (per current AM unit held) PF Accretion/ (Dilution) to 2019 Status Quo Distribution/Unit (vs. $2.21) AR 2019 Dividend Analysis ( Dividend per Share Equity Exchange Ratio Total PF Dividend (per current AM unit held) PF Accretion/ (Dilution) to 2019 Status Quo Distribution/Unit (vs. $2.21) AR Special Cte Position (1) Based on equity exchange ratio component only, under the base deal structure (as presented in the bridge on the prior page). $2.21 1.6023x $1.379 $1.379 1.6350x $2.255 2.0% $1.379 1.6023x $2.210 0.0% Treliminary Praft GS/AMGP Construct $2.21 1.8087x $1.222 $1.222 1.6350x $1.998 (9.6%) $1.222 1.6023x $1.958 (11.4%) BAIRD Project Bronco | Page 3#4#5#6#7CASH ELECTION ANALYSIS ($ in millions) Public AM Cash Election / Unit $3.00 $2.50 $2.00 $1.50 $1.00 $0.50 $0.00 Additional AR Implied Cash Equity to AR Exchange $0 45 89 134 178 223 268 1.6023x 1.5762x 1.5501x 1.5239x 1.4978x 1.4717x 1.4456x 2019 Total Dividends $219 215 211 208 204 201 197 2019 Dividend Dilution VS. Status Quo 0.0% (1.6%) (3.3%) (4.9%) (6.5%) (8.2%) (9.8%) Source: Bloomberg market data as of September 21, 2018. (1) Assumes 1.776x "all-in" equity exchange ratio and 20-day VWAP for purposes of calculating implied equity exchange. Total Cash to AR (At Merger + 2019-22 Dividends) $1,539 1,563 1,588 1,612 1,636 1,661 1,685 Cash Increase / (Decrease) VS Base Deal 0.0% 1.6% 3.2% 4.8% 6.3% 7.9% 9.5% Preliminary Praft Total Cash to AR + Retained Value of Midstream Holdings $4,287 4,267 4,247 4,226 4,206 4,185 4,165 BAIRD Total Value Increase / (Decrease) VS Base Deal 0.0% (0.5%) (1.0%) (1.4%) (1.9%) (2.4%) (2.9%) Project Bronco | Page 7

Download to PowerPoint

Download presentation as an editable powerpoint.

Related

Freightos Results Presentation Deck image

Freightos Results Presentation Deck

Industrials

Hexagon Purus Results Presentation Deck image

Hexagon Purus Results Presentation Deck

Industrials

Moelis & Company Investment Banking Pitch Book image

Moelis & Company Investment Banking Pitch Book

Financial Services

Lumen Investor Day Presentation Deck image

Lumen Investor Day Presentation Deck

Communication Services

Context Therapeutics Investor Presentation Deck image

Context Therapeutics Investor Presentation Deck

Healthcare

Evercore Investment Banking Pitch Book image

Evercore Investment Banking Pitch Book

Financial Services

Marti Results Presentation Deck image

Marti Results Presentation Deck

Technology

UBS Results Presentation Deck image

UBS Results Presentation Deck

Financial Services