Baird Investment Banking Pitch Book
reliminar Graft
CURRENT AND PRO FORMA OWNERSHIP RESULTING FROM
PROPOSAL TERMS
($ in millions, unless
otherwise noted)
Public - AM
Public-AMGP
AR
Sponsors/
Management
Series B Holders
senior members of Antero
Midstream management
Antero Midstream
Partners LP
88.2 million units
47% interest
$2,674
98.9 million units
53% interest
$2,999
Source: AR, AM and AMGP SEC fillings, June 8 Proposal and Antero management.
Current
Antero Midstream
GP
61.4 million shares
33% interest
$1,127
124.8 million shares
67% interest
$2,290
98,600 Series B Units
I
I
I
|
+
I
I
I
1
I
1
1
I
I
I
I
I
I
I
I
I
I
I
I
T
Pro Forma
Antero Midstream "New AMGP" Corporation
141.1 million shares
28% interest
$2,589
61.4 million shares
12% interest
$1,127
158.2 million shares
31% interest
$2,903
124.8 million shares
25% interest
$2,290
18.5 million shares
4% interest
$338
BAIRD
Ownership in AR
85.6 million
27% Interest
$1,669
Project Bronco
Page 7View entire presentation