Antero Midstream Partners Mergers and Acquisitions Presentation Deck
Pro Forma Impact to AM
Based on pro forma shares held by former AM unitholder
AM unitholder also has 15% more principal value on $31.86 versus $27.70 today ($4.16 premium)
AMGP Buys AM
Node
$ / unit
$6.00
$4.00
$2.00
$0.00
X
1.50x
1.00x
0.50x
0.00x
Distributable Cash Flow / Unit (1)
Accretion/ (Dilution)
(0.2%)
(9.8%)
$1.88
2018E
2018E
2 Cabulated as DCF/total distributor
(3.2%)
$2.76 $267
2019E
2020E
2019E
Total Coverage (2)
1.17x 1.17x
2.5%
2020E
$3.75 $3.04
2021E
2021E
4.2%
2022E
2022E
Standalone
$/unit
$6.00
$4.00
$2.00
$0.00
CAGR %
20%
0%
(15.2%)
$1.72
$145
2018E
Pro Forma
30.7%
2019E
Distribution / Unit (1)
Accretion/(Dilution)
(8.2%) (2.6%) 1.1%
$0.33/unit less distribution
over next 5 years
$2.21
2019E
$2.85$2.78
2020E
2020E
DPU CAGR vs. 2018
2021E
33.5%
2021E
3.6%
2022E
30.7%
2022E
Antero
21View entire presentation