Baird Investment Banking Pitch Book
CASH FLOW ACCRETION / DILUTION RECAP
($ in millions, unless otherwise noted)
AM Unitholders
Distribution per LP Unit
$5.00
$4.00
$3.00
$2.00
$1.00
$0.00
($0.15)
(6.7%)
$500
$400
$300
$200
$100
$0
<$2.21 $2.06
2019E
AR Shareholders
Total Cash Flow from Midstream Ownership
($15)
(6.7%)
Accretion / (Dilution)
($0.02)
(0.6%)
$219 $204
$2.85 $2.83
2020E
$282 $280
$0.08
2.3%
Status Quo
$3.42 $3.50
2021E
Accretion/ (Dilution)
($2)
(0.6%)
$8
2.3%
$338 $346
$0.12
3.0%
F▬▬L
$4.10 $4.22
2022E
$12
3.0%
$405 $418
Pro Forma for Proposal
AMGP Shareholders
Distribution per Common Share
$3.00
$2.00
$1.00
$0.00
$0.40
45.0%
$60
$50
$40
$30
$20
$10
$0
$0.89
2019E
Series B Holders
Total Cash Flow
$1.29
$12
$12
95%
$24
$1.34
Accretion/(Dilution)
$19
Trellminary Prart
$0.43
32.2%
2020E
$1.77
$1.74
$33
2019E
2020E
2021E
2022E
2019E
2020E
Source: Antero management projections
Note: Assumes AMGP purchases 100% of AM public units with 100% equity at a 1.600x exchange ratio; AMGP issues 299.3 million shares to current AM unitholders. Also assumes that AMGP
issues 18.5 million shares in exchange for 100% of the Series 8 units.
$0.44
25.5%
Accretion / (Dilution)
$13
70%
$2.19
2021E
$26
$15
58%
$40
2021E
$2.22
BAIRD
$33
$0.42
18.8%
$2.64
2022E
$16
48%
$49
2022E
Project Bronco | Page 3View entire presentation