Baird Investment Banking Pitch Book
PROPOSED TRANSACTION SUMMARY
($ in millions, except per unit values)
Transaction
Overview
AMGP is proposing to acquire AM in a simplification transaction
According to the terms of the Simplification Agreement dated October 5, 2018:
Each AM Common Unit held by AR shall be converted into the right to receive (i) 1.6023 shares of
AMGP Common Stock, plus (ii) $3.00 in cash
Sources & Uses (¹)
Uses
AR take-out value
All-in AM Public Holders take-out value
Series B take-out value
Transaction fees
New senior notes fees and expenses
Repay revolving credit facility
Total Uses
AMGP Common Stock
New AM High Yield Issuance
Total Sources
Baird has been requested to provide an opinion as to the fairness, from a financial point of view, to the
unaffiliated stockholders of AR of the consideration to be received by AR in the Transaction
Sources
Each AM Common Unit held outside of AR shall be converted into the right to receive (i) 1.635 shares
of AMGP Common Stock, plus (ii) $3.00 in cash, plus (iii) a $0.415 special dividend
$3,071
2,859
304
24
8
17
$6,282
$5,632
650
$6,282
(1) Equity values based on AMGP closing share price as of October 5, 2018.
(2) Excludes AMGP Common Stock consideration to Series B holders.
Consideration to AR
AMGP Share Price
Equity Exchange Ratio
Implied AM Unit Price
Cash Consideration per Common Unit
Acquisition Unit Price
AR-Owned AM Common Units (mm)
Total AR Take-Out Value
Transaction Metrics
Preliminan. Draft
Total Consideration
Total AMGP Common Stock consideration
Total cash consideration (3)
Net debt assumed
Total Enterprise Value
(2)
$17.51
1.6023x
$28.06
$3.00
$31.06
98.9
$3,071
$5,328
564
1,400
$7,293
BAIRD
EV/2018E Adj. EBITDA
EV/2019E Adj. EBITDA
(3) Excludes special dividend and estimated transaction fees.
(4) Adj. EBITDA represents projected EBITDA less projected IDR distributions to sponsor.
Implied Multiples (4)
12.5x
9.7x
Project Bronco | Page 13View entire presentation