Baird Investment Banking Pitch Book
1 AM MANAGEMENT CASE: FINANCIAL SUMMARY
AM forecast across key financial metrics
EBITDA & MARGINS
(S in millions)
68%
($ / unit)
$529
2017A
1.27x
$1.72
2018E
75%
EBITDA
$729
Source: Antero management.
84%
$989
IAM Dist/Unit
DISTRIBUTIONS / UNIT & DISTRIBUTION COVERAGE
LQA
1.30x
1.22x $2.21
$1.66
-% Margin
84%
$1,222
2018E 2019E 2020E 2021E 2022E
-Coverage Ratio
2018-2022 Distribution CAGR: 24%
2019E
82%
$2.85
$1,413
1.16x
2020E
$3.42
83%
1.11x
$1,642
2021E
$4.10
1.05x
2022E
DCF & DISTRIBUTIONS
($ in millions)
$421
$70
$247
2017A
$746
AM Distributions
2.3x
2017A
$587
$143
$321
2018E
GROWTH CAPEX & LEVERAGE
($ in millions)
2.3x
$538
Treliminar Graft
2018E
$843
2018-2022 DCF CAGR: 25%
$236
$414
2019E
Net Debt / LTM EBITDA
$776
2.3x
IDRs
2019E
$1,027
$355
$533
2020E
$656
2.3x
Total DCF
2020E
$1,219
$462
$640
2021E
2.1x
Growth CAPEX
$386
BAIRD
2021E
$1,421
$589
$767
2022E
2.0x
$294
2022E
Project Bronco | Page 23View entire presentation