Baird Investment Banking Pitch Book
HISTORICAL & PROJECTED WATER DELIVERY VOLUMES
2019 EARN-OUT TARGET
Target Volumes (2017-2019)
Cumulative Volumes to Date (2017-1Q18)
Remaining Volumes to Fill
9 mos. ended 12/31/18 Forecast
2019 Forecast
Total Forecast
Forecast + Cumulative to Date
2020 EARN-OUT TARGET
Target Volumes (2018-2020)
Cumulative Volumes to Date (1Q18)
Remaining Volumes to Fill
9 mos. ended 12/31/18 Forecast
2019 Forecast
2020 Forecast
Total Forecast
Forecast + Cumulative to Date
Total
(Mbbl)
176,295
75,761
100,534
47,225
74,553
121,778
197,539
Total
(Mbbl)
219,200
19,869
199,331
47,225
74,553
80,352
202,130
221,999
Daily
(Mbbld)
161
167
157
172
204
190
180
Daily
(Mbbld)
200
221
198
172
204
220
201
203
% of Target
100%
43%
57%
27%
42%
69%
112%
% of Target
100%
9%
91%
22%
34%
37%
92%
101%
FORECAST VS. EARN-OUT
Cumulative
Daily
(Mbbl)
250,000
200,000
150,000
100,000
50,000
0
(Mbbld)
250
200
150
100
50
Earn-Out Target
197,539
176,295
2019 Earn-Out
Earn-Out Target
180
161
2019 Earn-Out
Source: Sept 2015 Water Services Agreement and Contribution Agreement in connection with the contribution of water assets from AR to AM. Base Case projections as of March 23.
Confidential
Mgmt. Forecast
221,999
219,200
2020 Earn-Out
Mgmt. Forecast
203
200
BAIRD
2020 Earn-Out
Project Bronco
Page 4View entire presentation