Antero Midstream Partners Investor Presentation Deck
Antero Capitalization - Pro forma as of 12/31/18
Antero
Midstream
Status Quo
Pro Forma
As of December 31, 2018 (SMM)
Cash
Debt
Revolving Credit Facility
5.375% Senior Notes Due 2021
5.125% Senior Notes Due 2022
5.625% Senior Notes Due 2023
5.375% Senior Notes Due 2024
5.000% Senior Notes Due 2025
Net unamortized debt issuance costs
Total Debt
Net Debt (Total Debt - Cash)
LTM Adjusted EBITDA
Debt/LTM Adjusted EBITDA
Credit Facility Capacity
Liquidity
Publicly Announced Pro Forma Adjustments to
Net Debt Since December 31, 2018 (SMM)
Cash Consideration for Simplification Transaction
Total Adjustments to Net Debt: Increase / (Decrease)
Pro Forma Net Debt
Pro Forma Debt / LTM Adjusted EBITDA
Credit Facility Capacity
Liquidity
APPENDIX | PRO FORMA CAPITALIZATION
Antero Midstream
50
$990
$650
($8)
$1,632
$1,632
$717
$1,500
$510
Antero Midstream
$598
$598
$2,230
3.1x
$2,000
$412
Antero
Antero Resources
(Stand-alone)
50
$405
$1,000
$1,100
$750
$600
($25)
$3,830
$3,830
$1,717
2.2x
$2,500
$2,095
Antero Resources
(Stand-alone)
($297)
($297)
$3.533
2.1x
$2,500
$2,392
Antero
Antero Resources
(Consolidated)
$0
$1,395
$1,000
$1,100
$750
$650
$600
($33)
$5,462
$5,462
$2,037
2.7x
Antero Resources
(Consolidated)
$301
$301
$5,763
2.8x
24View entire presentation