Baird Investment Banking Pitch Book
Per AMGP September 12 Letter
Equity Exchange Ratio per AM Common Unit
AM Units Receiving Consideration
New AMGP Shares Issued
Per AMGP September 22 Letter
Equity Exchange Ratio per AM Common Unit
AM Units Receiving Consideration
New AMGP Shares Issued
SUMMARY CHANGES IN CONSIDERATION
Reflects AMGP letters received Sept. 12 and 22 and most up-to-date units counts provided by Antero management
Total Share Impact
Current AMGP Share Price (9/21/18)
Share Value Impact vs. Prior AMGP Proposal
Less: Elimination of Series B Dividend Holiday
Total Value Impact vs. Prior AMGP Proposal
Source: Bloomberg market data as of September 21, 2018.
AR
1.6084x
98.870
159.023
AR
1.6023x
98.870
158.420
(0.603)
$17.35
($10.5)
($10.5)
AM
1.6084x
89.231
143.519
AM
1.6350x
89.231
145.893
2.374
$17.35
$41.2
$41.2
Series B
18.500
Series B
17.354
(1.146)
$17.35
($19.9)
$7.9
($11.9)
Total
Shares
321.042
Total
Shares
Trellminar. Draft
321.667
Existing
AMGP Shares
186.209
Existing
AMGP Shares
186.209
LEA
17.354
x 1/3 unvested
5.785
x $1.37
$7.948
BAIRD
Total
"AMC" Shares
507.252
Total
'AMC" Shares
Project Bronco
507.876
Units Issued to Series B
"AMC" PF 2019 Dividend
Page 3View entire presentation