Baird Investment Banking Pitch Book
TOTAL MERGER CONSIDERATION DETAIL
($ and shares in millions)
Equity
Component
Cash
Component
Exchange
Ratio
Equity Exchange
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 (2)
Total Exchange Ratio
"ALL-IN" Exchange Ratio
at 20-day VWAP
at Last Close
Source: Bloomberg market data as of October 5, 2018.
Note: Analysis and figures presented assume AM Public Holders elect $3.415 in cash per AM Common Unit.
(1) Includes 1.1 million LTIP units.
(2)
Based on the AMGP 20-day VWAP as of October 5, 2018.
AR
1.6023x
98.870
158.420
AR
$3.000
98.870
$296.6
0.174x
1.776x
AR
1.776x
1.774x
AM
1.6350x
89.228
145.887
AM
$3.415
89.228
$304.7
0.198x
1.833x
AM
1.833x
1.830x
Series B
17.354
Series B
Total
Shares
321.661
Total
Cash
$601.3
Confidential
AMGP
AM
Existing
Total
AMGP Shares "AMC" Shares
186.209
Stock Prices as of 10/5/18
BAIRD
$17.51
29.74
507.871
Last Close 20-day VWAP
$17.28
29.61
Project Bronco | Page 16View entire presentation