Antero Midstream Partners Investor Presentation Deck
Antero Capitalization – Pro forma as of 9/30/18
Antero
Midstream
Status Quo
Pro Forma
As of September 30, 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 September 30, 2018 (SMM)
Cash Consideration for Simplification Transaction
Hedge Portfolio Monetization
Antero Resources Share Repurchase Program
Total Adjustments to Nebt Debt: Increase / (Decrease)
Pro Forma Net Debt
Pro Froma Debt / LTM Adjusted EBITDA
Credit Facility Capacity
Liquidity
Antero Midstream
50
$875
$650
($8)
$1,517
$1,517
$665
2.3x
$1,500
$625
Antero Midstream
$598
$598
$2,115
3.2x
$2,000
$527
Antero
Antero Resources
(Standalone)
50
$547
$1,000
$1,100
$750
$600
($27)
$3,970
$3,970
$1,615
2.5x
$2,500
$1,953
Antero Resources
(Standalone)
($297)
($357)
$129
(S525)
$3,445
2.1x
$2,500
$2,478
0
Antero Resources
(Consolidated)
$1,422
$1,000
$1,100
$750
$650
$600
($35)
$5,487
$5,487
$1,891
2.9x
Antero Resources
(Consolidated)
$301
($357)
$129
$73
$5,560
2.9x
41View entire presentation