Baird Investment Banking Pitch Book
SUMMARY OF REVISED PROPOSAL
7
Reflects AMGP letter received Sept. 22 and most up-to-date units counts provided by Antero management
($ and shares in millions)
Equity
Component
Cash
Components
(assuming 20-day
VWAP)
Total
Exchange
Ratio
Equity Exchange Ratio per AM Common Unit
AM Units Receiving Consideration (¹)
New AMGP Shares Issued
Merger Cash Consideration
Cash per AM Unit
AM Units Receiving Merger Consideration
Total Merger Cash Consideration
Cash Consideration Equivalent Exchange Ratio
Special Cash Dividend
Special Dividend per AM Unit
AM Units Receiving Special Consideration
Total Special Dividend Consideration
Cash Consideration Equivalent Exchange Ratio
"ALL-IN EXCHANGE RATIO"
at 20-day VWAP
at Last Close
Source: Bloomberg market data as of September 21, 2018.
Includes 1.1 million LTIP units.
I
I
I
I
AR
1.6023x
98.870
158.420
AR
$3.000
98.870
$296.6
0.174x
98.870
0.000x
I
AR
1.776x
1.775x !
AM
1.6350x
89.231
145.893
AM
$3.000
89.231
$267.7
0.174x
$0.415
89.231
$37.0
0.024x
AM
1.833x
1.832x
Series B
17.354
Treliminary Praft
Series B
Total
Shares
321.667
Total
Cash
$564.3
$37.0
Existing
AMGP Shares
AMGP
AM
186.209
Stock Prices as of 9/21/18
1
$17.35
30.05
BAIRD
Total
"AMC" Shares
Project Bronco
Last Close 20-day VWAP
507.876
$17.27
29.93
Page 1View entire presentation