Baird Investment Banking Pitch Book
PRO FORMA IMPACT AT 1.773x (incl. $3.00 cash)
($ in millions, unless otherwise noted)
Total Cash to AR Shareholders (at status quo coverage)
Total cash flow from midstream ownership
$600
$5.00
$400
$300
$200
$100
$0
$278
127%
$219
$496
2019E
Accretion / (Dilution)
($6)
(2.2%)
$282 $275
2020E
$3
0.8%
Status Quo
$338 $341
▬▬▬▬▬▬▬▬▬▬▬▬▬▬-L
2021E
$13
3.1%
$405 $418
2022E
1.773x XR (incl. $3.00 cash)
LEVERAGE
Net debt/LTM EBITDA at year-end
4.0x
3.0x
2.0x
1.0x
0.0x
2.3x
3.0x
2018E
2.3x
2.8x
2019E
Trellminar Draft
2.3x
2.7x
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.
2.1x
2.5x
2021E
2.0x
BAIRD
Project Bronco
2.3x
2022E
Page 7View entire presentation