Baird Investment Banking Pitch Book
PROJECTED WATER DELIVERY VOLUMES
Utilizing Antero Midstream Base Case Forecast
FORECASTED WATER DELIVERY VOLUMES (Bbld)
300,000
250,000
200,000
150,000
100,000
50,000
0
Management
153,129 153,129
100 000
2017A
177,892
Street
186,763
120,000
2018E
=== MVC Amounts
204,255
213,910
120.000
2019E
219,541
250,921
2020E
FORECAST VERSUS EARN-OUT (Bbld)
Management
2019 Earn-out
Threshold: 161,000
Source: Management Base Case projections as March 23, 2017; Wall Street estimates per March 22 J.P. Morgan presentation to AR Special Committee.
178,425
184,601
2019 Earn-Out
11%
Confidential
Street
Earn-out Threshold
2020 Earn-out
Threshold: 200,000
200,563
2020 Earn-Out
% above Earn-Out Threshold
15%
0%
BAIRD
217,198
Project Bronco
Page 5View entire presentation