Baird Investment Banking Pitch Book
TOTAL CONSIDERATION DETAIL
($ and shares in millions)
Equity
Component
Cash
Component
Special
Dividend
Total
Transaction
Economics
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
Total 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" Transaction Economics
at 10-day VWAP
at Last Close
Source: Bloomberg market data as of October 5, 2018.
(1) Includes 1.1 million LTIP units.
(1)
AR
1.6023x
98.870
158.420
AR
$3.000
98.870
$296.6
0.172x
1.775x
98.870
0.000x
AR
1.775x
1.774x
AM
1.6350x
89.228
145.887
AM
$3.000
89.228
$267.7
0.172x
1.807x
$0.415
89.228
$37.0
0.024x
AM
1.831x
1.830x
Series B
17.354
Series B
Trellminan, Praft
Total
Shares
321.661
Total
Cash
$564.3
$37.0
Existing
AMGP Shares
AMGP
AM
186.209
Stock Prices as of 10/5/18
BAIRD
$17.51
29.74
Total
'AMC" Shares
507.871
Last Close 10-day VWAP
$17.40
29.14
Project Bronco | Page 17View entire presentation