Baird Investment Banking Pitch Book
DISTRIBUTION GROWTH & COVERAGE RECAP
AM Distribution Growth
DPU CAGR vs. 2019
50%
40%
30%
20%
10%
2.00x
1.50x
1.00x
0.50x
29.0%
0.00x
37.5%
AM Total Coverage Ratio
2020E
Pro Forma for Proposal
AM receives the benefit of enhanced growth; AMGP's growth rate declines
AMGP Distribution Growth
DPS CAGR vs. 2019
1.31x 1.31x
24.4%
30.3%
2021E
Status Quo
2020E
22.9%
1.16x 1.16x 1.11x 1.11x
27.0%
2021E
2022E
1.05x 1.05x
60%
50%
40%
30%
20%
2022E
10%
0%
Coverage ratios have an impact on the amount of cash distributed to equity holders
AMGP Total Coverage Ratio
2.00x
1.50x
1.00x
0.50x
50.9%
0.00x
2020E
37.5%
(1.31x)
1.00x
2019E
Treliminary Grant
1.00x
40.1%
2019E
Source: Antero management projections.
Note: Assumes AMGP purchases 100% of AM public units with 100% equity at a 1.600x exchange ratio; AMGP issues 299.3 million shares to current AM unitholders. Also assumes that AMGP
issues 18.5 million shares in exchange for 100% of the Series 8 units.
30.3%
2021E
1.16x
2020E
1.00x
35.8%
1.11x
2021E
**********
2022E
BAIRD
27.0%
1.00x 1.05x
Project Bronco
2022E
Page 4View entire presentation