Baird Investment Banking Pitch Book
ECONOMIC IMPACT TO AR
($ in millions, unless otherwise noted)
Total Cash to AR from Midstream Holdings
$0
$297
At Close
I
$219 $219
2019
$282 $273
AR
31.2%
2020
Pro Forma Ownership of "AMC"
AM
28.7%
AMGP
36.7%
$338 $337
2021
Status Quo
ries
3.4%
$405 $414
2022
Pro Forma
Undiscounted
$1,244
SQ
Total Cash Through 2022
$1,539
PF
Preliminary Praft
$2,971
SQ
$1,009
Market Value of Midstream Holdings
Assuming Current AMGP Stock Price
SQ
-$222
$2,749
Source: Antero management projections.
Assumes AMGP purchases 100% of AM public units (188.1 million on a fully diluted basis) with a combination of equity and cash; AMGP issues 304.3 million shares to current AM unitholders. Also
assumes that AMGP issues 17.354 million shares in exchange for 100% of the Series B units. Further, the 2019 pro forma dividend is adjusted such that dividends to AR-owned AM units are held flat.
PV-10
PF
+$280
$1,289
PF
BAIRD
Project Bronco
Page 6View entire presentation