Baird Investment Banking Pitch Book
PRO FORMA IMPACT AT 1.773x (incl. $3.00 cash)
($ in millions, unless otherwise noted)
DCF per AM LP Unit
$5.00
$4.00
$3.00
$2.00
$1.00
$0.00
$5.00
$4.00
$3.00
$2.00
$1.00
I
$0.00
($0.10)
(3.7%)
—————————
$2.75 $2.65
2019E
($0.19)
(8.6%)
2020E
2021E
2022E
Distribution per AM LP Unit (at status quo coverage)
Accretion / (Dilution)
$0.00
0.0%
$3.24 $3.24
Excludes impact of
cash received
$2.21
▬▬▬▬▬▬▬▬▬ ▬ ▬ ▬▬▬▬▬
$2.02
$0.08
2.2%
$2.85 $2.79
$3.75 $3.83
Accretion / (Dilution)
($0.06)
(2.2%)
▬▬▬▬▬▬▬▬▬▬▬▬▬▬▬▬▬▬▬▬▬▬▬▬▬
$0.03
0.8%
Status Quo
$0.16
3.7%
$3.42 $3.45
2021E
$4.29 $4.45
▬▬▬▬▬▬▬▬▬▬▬▬
$0.13
3.1%
$4.10 $4.23
2022E
1.773x XR (incl. $3.00 cash)
DCF per AMGP Share
$3.00
$2.00
$1.00
$0.00
1.50x
1.00x
0.50x
I
I
0.00x
Confidenca Preliminar Draft
$0.75
84.2%
$0.89
1.31x
$1.64
1.20x
Accretion / (Dilution)
$0.66
49.4%
2019E
2020E
2021E
Required Coverage Ratio to Hold AM Flat
$1.34
2019E
$2.00
2019E
2020E
Source: Antero management projections. As of August 21, 2018.
Note: Assumes AMGP purchases 100% of AM public units (188.2 million on a fully diluted basis); AMGP issues 304.5 million shares to current AM unitholders. Also assumes that AMGP issues
18.5 million shares in exchange for 100% of the Series 8 units.
1.16x 1.13x
$0.63
36.0%
2020E
$1.74
$2.37
1.11x 1.12x
2021E
$2.22
$0.53
23.8%
BAIRD
$2.75
2022E
1.05x 1.08x
Project Bronco
2022E
Page 6View entire presentation