Baird Investment Banking
.......
REVISED COMPONENTS OF TOTAL CONSIDERATION
($ in millions)
AR
AM
1.607x
Equity
Component
1.607x
Equity
Component
Original Proposal
0.168x
Cash
Component
0.168x
Cash
Component
Source: Bloomberg market data as of September 14, 2018.
(1) Based on 20-day AMGP VWAP ended September 14, 2018.
1.775x
Total Merger
Consideration
Original Proposal
1.775x
Total Merger
Consideration
Impacts of "Split" Construct
0.023x
AR's inclusion
in special
dividend
Special
Dividend
0.023x
Special
Dividend
1.798x
All-in
Exchange Ratio
1.798x
All-in
Exchange Ratio
Preliminary Grafi
0.011x
1.125 mm
share
reduction
Impact of "Split"
Construct
0.038x
3.375 mm
share
increase
******
BAIRD
All-In Exchange
Ratio
1.787x
Revised Total
Exchange Ratio
All-In Exchange
Ratio
1.836x
Revised Total
Exchange Ratio
Project Bronco
Page 6View entire presentation