Exhibit (c)(87)

Project Alpine Fairness Opinion Discussion Materials October 8, 2018 CONFIDENTIAL

GRAPHIC

 

Table of Contents Antero Situation Overview I AM Financial Analysis II AMGP Financial Analysis III Analysis of Transaction IV Pro Forma Impact V Supplemental Materials VII Appendix 2 CONFIDENTIAL

GRAPHIC

 

I. Antero Situation Overview 3 CONFIDENTIAL

GRAPHIC

 

Summary of Project Alpine Transaction  Each Non-AR AM Common Unit to receive:  1.6350 AMGP shares Spot AM Price Spot AMGP Price Spot XR  $3.415 Cash  For each common unit held, AR to receive:  1.6023 AMGP shares  $3.00 Cash (2)  Series B units will be exchanged for 17.354mm AMGP shares (total pro forma AMGP shares of 508.1mm)  Implies ~$304mm valuation at market close as of October 5, 2018  Newly issued AMGP shares will vest on the same schedule as Series B units  Unvested new AMGP shares do not accrue dividends  PF AMGP will be reestablished as a Delaware C-corp  9-member independent, Board of Directors with no more than 4 appointed by AR, the Sponsors or Management  AR, the Sponsors, and Management agree to vote in support of independent directors nominated by the Nominations & Governance Committee or in proportion to the votes cast by public stockholders 4 Source: Company filings, FactSet as of 10/5/2018. (1)Premium to unaffected date of 2/23/2018 prior to Special Committee formation announcement on 2/26/2018. (2)Fully diluted share count including full Series B vesting of 17.354mm shares. Governance Pro Forma Ownership  AM Unitholders: ~59.9% Series B Elimination 2/23/2018 10/5/2018 Offer 2/23/2018 10/5/2018 $26.49$29.74 $19.19$17.51 1.3804x1.6985x $32.04 --1.8326x 21.0%7.7% ----(1) 32.8%7.9% Transaction Premiums Implied Premiums Consideration Proposal ComponentDescription CONFIDENTIAL

GRAPHIC

 

Antero Entities Ownership Overview ($ in millions, unless otherwise noted) Organizational Structure Overview Net Debt Sponsors Management Public Shareholders 72% A Units Management Public Unitholders Source: Company filings, FactSet as of 10/5/2018. (1)2/3 remain unvested, with 50% of those (1/3 of total) vesting 12/31/18 and the final 50% of those (1/3 of total) vesting 12/31/19. Value based on 6% of AMGP equity value above $2,000mm. (2)AR net debt consolidates AM. 5 Sponsor/M anagenent Ownership AR AM AM GP - Series A AM GP - Series B(1) Total # Shares (000s) Value ($MM) % Outstanding # Units (000s) Value ($MM) % Outstanding # Shares (000s) Value ($MM) % Outstanding Units (000s) Value ($MM) % Outstanding Warburg Pinc us LLC 46,609 $866 14.7% - - - 55,110 $965 29.6% - - - Yorktown Partners LLC 12,905 $240 4.1% - - - 15,534 $272 8.3% - - - Total Aggregate Investm ent $1,831 $512 Total Sponsor 59,514 $1,106 18.8% - - - 70,644 $1,237 37.9% - - - $2,343 Paul Rady 16,350 $304 5.2% 303 $9 0.2% 19,997 $350 10.7% 48 $45 48.7% Glen Warren 10,823 $201 3.4% 207 $6 0.1% 14,931 $261 8.0% 32 $30 32.5% O ther 3 $0 0.0% 353 $10 0.2% 2,937 $51 1.6% 19 $18 18.9% $708 $499 $80 Total M anagement 29,787 $505 8.6% 863 $26 0.5% 37,865 $663 20.3% 99 $93 100.0% $1,287 TO TAL 89,301 $1,611 27.3% 863 $26 0.5% 108,509 $1,900 58.3% 99 $93 100.0% $3,630 Holdings Management reholders 38% 19% 100%100% Series 100% Series Antero IDRB Units 9% Antero R esources (“AR”) (“IDR LLC”) Non-Econ100% IDRs GP 53% LP Antero Midstream Partners LP (“AM”) 47% LP Antero Midstream Partners GP LLC 20% Public Sha Antero Midstream GP LP (“AMGP”) 42% Metric AR AM AMGP Price (as of 10/5/2018) $18.58 $29.74 $17.51 Fully Dilluted Shares O/S 322 188 186 Market Equity Value 5,981 5,594 3,261 GP Equity Value - 3,261 - Total Equity Value 5,981 8,855 3,261 (2)5,274 1,400 (5) Series B Value - - 76 Total Enterprise Value $11,255 $10,255 $3,331 Value of AM Units Held $2,959 CONFIDENTIAL

GRAPHIC

 

Antero Midstream Timeline Relative Performance Since Committee Announcement (2/23/2018)(1) AM AM Peers AMGP AMGP Peers AM E&P Sponsored Peers AR AMZ 130% 120% 12% 110% 6% 5% 100% (2%) (9%) (10%) 90% (13%) 80% Feb-18 Mar-18 Apr-18 May-18 May-18 Jun-18 Jul-18 Aug-18 Aug-18 Sep-18 Source: Company filings, FactSet as of 10/5/2018. Note: AM peers include BPMP, CNXM, EQM, HESM, NBLX, PXSP, SHLX, WES, and VLP. AM E&P Sponsored peers include CNXM, EQM, HESM, and NBLX. AMGP peers include EQGP and WGP. Note: AM peer selection considered E&P sponsored MLPs and high-growth MLPs, categorized as such if current – 2022E distribution growth CAGR is greater than 10%. (1)Indexed values reflect total return on investment. Distributions and dividends reinvested at current market price on date paid. 6 CONFIDENTIAL

GRAPHIC

 

Historical Exchange Ratio Analysis Since AMGP IPO (5/4/17) | Based on Spot Prices ($ in millions, unless otherwise noted) Historical AM/AMGP Exchange Ratio 2.20x 2.00x 1.8326x 1.80x 1.6985x 1.60x 1.40x 1.20x May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 7 Source: Company filings, FactSet as of 10/5/2018. AMGP Proposal Spot XR At 2/23/2018 Period Market X R % Premium / (Discount) to Market X R at Transaction At Transaction 1.8326x --Current 1.6985x 7.-9% 3-Month Average (Current) 1.6816x 9.0% 30-Day Average (Current) 1.7254x 6.2% 2/23/2018 1.3804x 32.8% 3-Month Average (at 2/23/2018) 1.4842x 23.5% 30-Day Average (at 2/23/2018) 1.4443x 26.9% Since AMGP IPO Average 1.5804x 16.0% CONFIDENTIAL

GRAPHIC

 

II. AM Financial Analysis 8 CONFIDENTIAL

GRAPHIC

 

AM Selected Comparable Company Analysis Dist. Growth 2018E to 2020E CAGR Unit Price at 10/5/2018 Total Equity Market Value(1) Enterprise Value % Dist. to GP/IDRs Price (Yield) DCF / LP Unit EBITDA 2018E Coverage Company Current 2018E 2019E 2020E 2019E 2020E DCF / Unit DCF / Unit Source: FactSet as of 10/5/2018 and Wall Street research. (1) (2) (3) (4) Values GP and IDR cash flow at LP yield for MLPs with non-public GPs. Defined as high-growth MLP if current – 2020E distribution growth CAGR is greater than 10%. Based on Wall Street consensus estimates as compiled by FactSet. Antero Midstream Partners LP announced on February 26, 2018 that its Board of Directors had formed a special committee, in conjunction with the formation of special committees at both Antero Resources and Antero Midstream GP, to evaluate potential measures and transactions that could involve Antero Midstream. Implied unit prices are calculated based on Management projections. 9 (5) LP Distribution / Unit Yield Range Implied Unit Price AM at Mgmt.AM at WSC Low Median High Low Median High 2018E Distribution$1.72$1.718.4%6.2%5.4% Yield $20.48$27.83$31.68 Metric Multiple Range Implied Unit Price(5) AM at Mgmt.AM at WSC Low Median High Low Median High 2019E LP$2.73$2.718.6x11.3x13.3x $23.53$31.00$36.38 2020E LP$3.22$3.177.3x9.3x12.5x $23.69$29.83$40.39 Metric Multiple Range Implied Unit Price (5) AM at Mgmt.AM at WSC Low Median High Low Median High 2019E EBITDA$989$9318.1x10.6x11.8x $17.36$30.37$36.75 2020E EBITDA$1,222$1,1526.8x8.8x10.5x $18.92$31.73$43.01 Mean $5,786 $7,740 13% 21% 6.4% 6.6% 10.8x 9.7x 10.5x 8.7x 1.30x Median $4,078 $5,253 14% 28% 6.0% 6.2% 11.3x 9.3x 10.6x 8.8x 1.29x Low $1,277 $1,909 6% 0% 5.3% 5.4% 8.6x 7.3x 8.1x 6.8x 1.02x High $12,430 $16,616 20% 38% 8.3% 8.4% 13.3x 12.5x 11.8x 10.5x 2.00x E&P Sponsored Mean $5,693 $7,824 14% 18% 6.9% 7.0% 9.9x 9.0x 10.1x 8.1x 1.32x E&P Sponsored Median $1,688 $3,336 15% 12% 6.7% 6.9% 9.2x 8.6x 10.4x 8.1x 1.19x Other High - Growth MLP Mean $5,902 $7,635 13% 24% 5.8% 6.0% 12.0x 11.0x 10.9x 9.5x 1.28x Other High - Growth MLP Median $5,440 $6,996 13% 30% 5.6% 5.8% 11.6x 11.1x 10.7x 9.5x 1.32x AM at WSC (3,4) $29.74 $8,930 $10,325 28% 30% 5.2% 5.7% 11.0x 9.4x 11.1x 9.0x 1.24x AM at Mgmt. Estimates $29.74 $8,930 $10,325 29% 31% 5.2% 5.8% 10.9x 9.2x 10.4x 8.4x 1.28x E&P Spon. Western Gas Partners, L.P. $45.80 $12,430 $16,616 6% 35% 8.3% 8.4% 9.2x 9.2x 11.5x 10.3x 1.09x CNX Midstream Partners LP 19.92 1,436 1,909 15% 12% 6.7% 6.9% 8.6x 7.3x 8.1x 6.8x 1.29x HG & E&P Spon.(2)` Hess Midstream Partners LP 22.88 1,277 3,336 15% 2% 6.0% 6.2% 12.5x 11.4x 10.4x 7.6x 1.19x Noble Midstream Partners LP 40.36 1,688 2,856 20% 5% 5.3% 5.4% 9.9x 7.5x 9.8x 6.9x 2.00x EQT Midstream Partners LP 52.67 11,633 14,403 14% 35% 8.3% 8.4% 9.1x 7.9x 10.6x 8.8x 1.02x Other High Growth MLP Shell Midstream Partners LP 21.90 6,801 8,740 12% 28% 6.7% 6.8% 11.3x 10.8x 10.6x 8.5x 1.10x BP Midstream Partners LP 19.32 2,079 2,372 15% 0% 5.6% 5.7% 11.5x 9.3x 10.8x 8.9x 1.31x Valero Energy Partners LP 40.02 4,078 5,253 14% 32% 5.5% 5.6% 11.8x 11.4x 10.5x 10.5x 1.39x Phillips 66 Partners LP 52.86 10,648 14,173 10% 38% 5.4% 5.8% 13.3x 12.5x 11.8x 10.1x 1.33x M K L Enterprise Value / I J Price / G H LP Distribution / Unit / F E D C B A CONFIDENTIAL

GRAPHIC

 

Precedents | MLP Transactions Analysis 8/24/18 Enbridge Inc. Spectra Energy Partners, LP 27,810 12.0x 26,945 11.6x 3,276 5.7% 0% Yes C-Corp Affiliate 6/19/18 Cheniere Energy Inc. Cheniere Energy Partners LP Holdings 5,651 10.7x 5,526 10.4x 1,240 2.2% 0% No C-Corp Affiliate 3/26/18 Tall Grass Energy GP, LP Tallgrass Energy Partners, LP 8,361 12.0x 8,083 11.6x 1,686 0.6% 0% Yes C-Corp Affiliate 1/2/18 Archrock, Inc Archrock Partners, LP 2,438 9.6x 2,358 9.3x 607 23.4% 0% Yes C-Corp Affiliate 5/18/17 Energy Transfer Partners, LP PennTex Midstream Partners, LP 963 12.6x 873 11.4x 280 20.1% 100% Yes MLP Affiliate 4/3/17 World Point Terminals, Inc. World Point Terminals, LP 594 9.1x 570 8.8x 159 5.8% 100% Yes C-Corp Affiliate 1/27/17 Enbridge Energy Company Midcoast Energy Partners, LP 1,176 11.4x 1,194 11.6x 170 (8.6%) 100% Yes C-Corp Affiliate 10/24/16 American Midstream Partners LP JP Energy Partners LP 476 8.6x 476 8.6x 302 9.1% 0% No MLP 3rd Party 5/30/16 SemGroup Corp. Rose Rock Midstream 2,034 12.0x 2,034 12.0x 771 0.0% 0% Yes C-Corp Affiliate 8/1/16 Transocean, Inc Transocean Partners 1,202 3.5x 1,153 3.3x 259 20.8% 0% No C-Corp Affiliate 7/13/15 MPLX LP MarkWest Energy Partners, LP 22,360 22.8x 22,360 22.8x 16,612 36.3% 8% No MLP 3rd Party 4/6/15 Tesoro Logistics LP QEP Midstream Partners LP 1,145 7.5x 1,104 7.2x 394 8.6% 0% No MLP Affiliate 10/26/14 Williams Partners LP Access Midstream Partners LP 34,256 10.5x 34,256 10.5x 21,944 (0.2%) 0% No MLP Affiliate 11/12/14 Enterprise Products Partners LP Oiltanking Partners LP 4,289 23.0x 4,243 22.8x 1,392 1.7% 0% No MLP Affiliate 8/10/14 Kinder Morgan Inc. El Paso Pipeline Partners 13,677 11.9x 13,193 11.4x 5,421 15.4% 12% Yes C-Corp Affiliate 10/10/13 Regency Energy Partners LP PVR Partners LP 5,659 13.5x 5,659 13.5x 3,931 25.7% 1% No MLP 3rd Party 5/6/13 Inergy Midstream LP Crestwood Midstream Partners LP 2,643 14.6x 2,643 14.6x 1,661 14.5% 4% No MLP 3rd Party 2/23/11 Enterprise Products Partners Duncan Energy Partners LP 3,282 9.5x 2,973 8.6x 1,006 28.1% 0% No MLP Affiliate Mean 12,092 9.8x 11,802 9.6x 4,240 9.7% 37% Mean 15,264 10.8x 15,056 10.5x 6,217 10.1% 25% Mean 5,653 14.0x 5,642 14.0x 3,831 18.7% 22% Mean 12,720 11.6x 12,564 11.4x 5,586 12.4% 24% Source: Company filings, press releases, presentations and FactSet for pricing data. Represents precedent MLP transactions by affiliated and third party MLPs, Public GPs and C-Corps since 2011. Note: Considers transactions where target is an MLP. (1) (2) (3) (4) Based on Wall Street research. Non-adjusted transaction TEV values affiliated and non-affiliated units at offer price. Adjusted transaction TEV value affiliated units at market price and non-affiliated units at offer price. Illustrative transaction value for PF AMGP at Transaction includes conversion of Series B units, AM existing debt, and the purchase of AM units outstanding. Excludes transaction fees. AM public unitholder premium to Series B implied current XR of 1.8147x. 10 C-Corp Buying MLP Median $4,375 10.6x $4,284 10.5x $1,078 8.8% 6% Affiliate Median $4,289 10.6x $4,243 10.5x $1,240 8.6% 0% 3rd Party Median $4,858 13.5x $4,858 13.5x $1,982 15.2% 4% Overall Median $4,573 11.2x $4,550 11.2x $1,674 11.9% 0% At Transaction Premium to Current Antero Midstream GP LP (4)Antero Midstream Partners LP $11,144 11.3x ---- --7.9% 5% Yes C-Corp Affiliate 1/29/13 Kinder Morgan Energy Partners LP Copano Energy LLC 4,858 14.9x 4,858 14.9x 3,911 23.5% 0% No MLP 3rd Party 8/27/13 Plains All American LP PAA Natural Gas Storage LP 2,531 20.1x 2,434 19.4x 755 8.5% 0% No MLP Affiliate 7/24/14 Breitburn Energy Partners QR Energy LP 2,856 9.4x 2,856 9.4x 1,811 17.5% 19% No MLP 3rd Party 8/10/14 Kinder Morgan Inc. Kinder Morgan Energy Partners 52,566 8.8x 52,351 8.8x 27,351 12.0% 12% Yes C-Corp Affiliate 10/13/14 Targa Resources Partners LP Atlas Pipeline Partners LP 6,002 17.5x 6,002 17.5x 3,866 15.0% 3% No MLP 3rd Party 1/26/15 Energy Transfer Partners, LP Regency Energy Partners LP 18,593 11.0x 18,593 11.0x 11,276 13.2% 1% No MLP Affiliate 5/6/15 Crestwood Equity Partners, LP Crestwood Midstream Partners 6,920 11.9x 6,901 11.9x 3,381 17.2% 0% No MLP Affiliate 10/26/15 Western Refining, Inc. Northern Tier Energy 5,286 11.8x 5,185 11.5x 1,982 11.7% 65% Yes C-Corp 3rd Party 11/3/15 Targa Resources Corp. Targa Resources Partners LP 12,229 10.6x 12,138 10.5x 6,672 18.4% 0% Yes C-Corp Affiliate 9/26/16 Transcanada Columbia Pipeline Partners 3,464 4.9x 3,384 4.8x 915 11.1% 100% Yes C-Corp Affiliate 11/21/16 Sunoco Logistics Partners, LP Energy Transfer Partners, LP 54,455 9.7x 54,455 9.7x 21,965 (0.2%) 0% No MLP Affiliate 2/1/17 ONEOK, Inc ONEOK Partners, LP 23,654 12.0x 22,380 11.4x 9,309 25.8% 0% Yes C-Corp Affiliate 3/2/17 VTTI, B.V VTTI Energy Partners, LP 1,867 9.2x 1,842 9.1x 481 6.0% 100% Yes C-Corp Affiliate 8/29/17 Zenith Energy US, LP Arc Logistics Partners LP 736 12.9x 736 12.9x 407 15.2% 100% Yes MLP 3rd Party 2/7/18 Terra Nitrogen GP, Inc. Terra Nitrogen Co. LP 1,474 7.0x 1,432 6.8x $387 3.7% 100% Yes C-Corp Affiliate 5/17/18 Williams Companies Williams Partners, LP 57,793 12.6x 56,013 12.2x 10,427 6.4% 0% Yes C-Corp Affiliate 8/1/18 Energy Transfer Equity, L.P. Energy Transfer Partners 66,981 8.9x 66,915 8.9x 27,179 11.2% 0% No MLP Affiliate A B C D E F G H I J K L M Announcement Date Acquiror Target Transaction Value TEV / FY1 EBITDA(1,2) Adj. Transaction Value(1,3) Adj. TEV / FY1 EBITDA(1,3) Deal Value 1-Day Premium % Cash Taxable Transaction Buyer Type Transaction Type 9/18/18 Enbridge Inc. Enbridge Energy Partners $15,562 10.0x $15,541 10.0x $2,742 2.1% 0% Yes C-Corp Affiliate CONFIDENTIAL

GRAPHIC

 

AM DCF Analysis | AR Valuation Effective Date: 12/31/2018 Base Volumes Case Discounted Levered DCF Analysis Levered DCF Attributable to AM LP Unitholders Discounted Distribution Analysis Distributions Attributable to LP Unitholders 9.0x 10.5x 12.0x 8.0% 7.0% 6.0% 8.0% 8.0% 10.0% 10.0% 12.0% 12.0% Discounted Levered DCF Analysis Supplemental Calculation Detail Discounted Distribution Analysis Supplemental Calculation Detail LP DCF per Unit $2.73 $3.22 $3.72 $4.26 LP Distribution Per Unit $2.21 $2.85 $3.42 $4.10 Disc ount Fac tor 0.954 0.867 0.788 Disc ount Fac tor 0.954 0.867 0.788 PV of LP DCF per Unit $2.61 $2.80 $2.93 PV of LP Dist. per Unit $2.11 $2.47 $2.70 Terminal M ultiple 10.5x Terminal Yield 7.0% Terminal Disc . Fac tor 0.751 Terminal Disc . Fac tor 0.751 11 Source: Management projections and FactSet as of 10/5/2018. Implied Terminal Value per Unit$44.01 Implied Value per Unit$51.28 Implied Terminal Value per Unit$33.63 Implied Value per Unit$41.97 Disc . LP Dist. Total$7.28 Disc . LP DCF Total$8.34 2019E 2020E 2021E2022E 2019E 2020E 2021E2022E $48.17 $53.99 $61.73 $45.78 $51.28 $58.62 $43.55 $48.76 $55.71 Discount Rate $39.03 $44.11 $49.18 $37.16 $41.97 $46.77 $35.42 $39.97 $44.52 Discount Rate 2022E Distribution Y ield 2022E DCF Multiple CONFIDENTIAL

GRAPHIC

 

AM Illustrative AR Base Volumes Case Discounted Future Value AM Status Quo $61.14 $54.01 $53.45 $47.68 $47.42 $46.94 $41.65 $40.94 $36.09 $29.74 2019E 2020E 2021E 12 Source: Management projections and FactSet as of 10/5/2018. Note: Valuation based on annual distributions. Assumptions Management projections Valuation date as of 12/31/18 Future share price calculated at FY1 annual distributions divided by yield Discounted to 12/31/18 at 10% cost of equity Interim distributions discounted upon receipt to 12/31/18 6.0% 7.0% 8.0% Current Unit Price Yield CONFIDENTIAL

GRAPHIC

 

AM DCF Analysis | AR Downside Valuation Effective Date: 12/31/2018 Volumes Case Discounted Levered DCF Analysis Levered DCF Attributable to AM LP Unitholders Discounted Distribution Analysis Distributions Attributable to LP Unitholders 9.0x 10.5x 12.0x 8.0% 7.0% 6.0% 8.0% 8.0% 10.0% 10.0% 12.0% 12.0% Discounted Levered DCF Analysis Supplemental Calculation Detail Discounted Distribution Analysis Supplemental Calculation Detail LP DCF per Unit $2.39 $3.01 $3.32 $3.75 LP Distribution Per Unit $2.15 $2.58 $2.97 $3.42 Disc ount Fac tor 0.954 0.867 0.788 Disc ount Fac tor 0.954 0.867 0.788 PV of LP DCF per Unit $2.28 $2.61 $2.62 PV of LP Dist. per Unit $2.05 $2.24 $2.34 Terminal M ultiple 10.5x Terminal Yield 7.0% Terminal Disc . Fac tor 0.751 Terminal Disc . Fac tor 0.751 13 Source: Management projections and FactSet as of 10/5/2018. Implied Terminal Value per Unit$36.71 Implied Value per Unit$43.33 Implied Terminal Value per Unit$29.62 Implied Value per Unit$37.13 Disc . LP Dist. Total$6.62 Disc . LP DCF Total$7.52 2019E 2020E 2021E2022E 2019E 2020E 2021E2022E $34.56 $39.03 $43.50 $32.90 $37.13 $41.36 $31.36 $35.37 $39.38 Discount Rate $40.75 $45.60 $52.06 $38.74 $43.33 $49.45 $36.87 $41.22 $47.02 Discount Rate 2022E DCF Multiple 2022E Distribution Y ield CONFIDENTIAL

GRAPHIC

 

AM Illustrative AR Downside Volumes Case Discounted Future Value AM Status Quo $51.56 $47.21 $45.14 $43.06 $41.07 $40.32 $37.20 $36.48 $32.81 $29.74 2019E 2020E 2021E 14 Source: Management projections and FactSet as of 10/5/2018. Note: Valuation based on annual distributions. Assumptions Management projections Valuation date as of 12/31/18 Future share price calculated at FY1 annual distributions divided by yield Discounted to 12/31/18 at 10% cost of equity Interim distributions discounted upon receipt to 12/31/18 6.0% 7.0% 8.0% Current Unit Price Yield CONFIDENTIAL

GRAPHIC

 

III. AMGP Financial Analysis 15 CONFIDENTIAL

GRAPHIC

 

AMGP Selected Comparable Company Analysis Unit Price at 10/5/2018 Total Entity Equity Value Total Entity TEV Implied GP Equity Value Implied GP TEV Price (Yield)( 1) GP EBITDA( 2) CAFD( 3) 2018E - 2022E Dist. CAGR Company Current 2018E 2019E 2020E 2019E 2020E EQT GP Holdings LP(6) $21.28 $6,437 $6,938 $5,288 $6,436 5.8% 5.7% 14.9x 12.2x 13.8x 11.9x 25.5% Western Gas Equity Partners, LP 32.46 7,107 8,350 4,810 7,105 7.2% 7.3% 14.9x 12.9x 12.6x 11.1x 11.2% CAFD With Series B Conversion Source: FactSet as of 10/5/2018 and Wall Street research. Note: Implied GP value calculated as the equity value of GP - equity value of the LP units held + net debt held by the GP. (1) (2) Total entity distribution yield calculated as GP distribution per unit / share over current GP unit / share price. Total entity enterprise value calculated as the equity value of GP + net debt held by the GP. GP EBITDA calculated as total distributions to the GP. For AMGP, EBITDA calculated as total distributions to IDR, LLC less Series B payments. Implied GP equity value calculated as GP share / unit price times GP shares outstanding. Cash available for distribution (CAFD) calculated as GP EBITDA less interest expense and maintenance capex. Antero Midstream Partners LP announced on February 26, 2018 that its Board of Directors had formed a special committee, in conjunction with the formation of special committees at both Antero Resources and Antero Midstream GP, to evaluate potential measures and transactions that could involve Antero Midstream. Implied share prices are calculated based on Management projections. EQGP Pro Forma for RMP acquisition announced April 2018. “Total HoldCo Distributions with Series B Conversion” calculated as HoldCo distributions with post-tax Series B payments added back in over (AMGP FD S/O + 17.3mm Series B converted units). (3) (4) (5) (6) (7) 16 Total HoldCo Distributions Yield Range Implied Total Entity Share Price(7) AMGP at Mgmt. Estimates AMGP at WSC Low Median High Low Median High 2018E Distribution $106 $105 7.3% 6.5% 5.7% Yield $7.15 $8.02 $9.14 Series B AMGP at Mgmt. Estimates AMGP at WSC Low Median High Low Median High 2019E $166 $177 12.6x 13.2x 13.8x $10.29 $10.76 $11.24 AMGP at Mgmt. Estimates AMGP at WSC Low Median High Low Median High With Series 2019E EBITDA $237 $237 14.9x 14.9x 14.9x B Conversion $17.30 $17.30 $17.30 Implied GP Share Price (5) Multiple Range Metric Implied Total Entity Share Price(5) Multiple Range Metric Series B Mean $6,772 $7,644 $5,049 $6,771 6.5% 6.5% 14.9x 12.6x 13.2x 11.5x 18.3% Median $6,772 $7,644 $5,049 $6,771 6.5% 6.5% 14.9x 12.6x 13.2x 11.5x 18.3% Low $6,437 $6,938 $4,810 $6,436 5.8% 5.7% 14.9x 12.2x 12.6x 11.1x 11.2% High $7,107 $8,350 $5,288 $7,105 7.2% 7.3% 14.9x 12.9x 13.8x 11.9x 25.5% AMGP at WSC(4) $17.51 $3,336 $3,336 $3,336 $3,331 2.9% 3.1% 20.2x 14.7x 20.2x 14.1x 58.2% AMGP at Mgmt Estimates $17.51 $3,336 $3,336 $3,336 $3,331 2.9% 3.1% 14.9x 9.9x 20.1x 13.3x 58.2% M K L Implied GP Equity Value / I J Total Entity Enterprise Value / G H Total Entity Distribution / Unit / F E D C B A CONFIDENTIAL

GRAPHIC

 

AMGP DCF Analysis | AR Base Volumes Case AMGP with Series B Value Conversion | Valuation Effective Date: 12/31/2018 Discounted Levered DCF(1) Analysis Distributions Attributable to IDR, LLC | Before Series B Payments Discounted Distribution Analysis | Pre-Series B Payment AMGP Distributions | 1.0x Coverage | SQ AM Distribution Policy 12.0x 14.0x 16.0x 7.0% 6.0% 5.0% 8.0% 8.0% 10.0% 10.0% 12.0% 12.0% Discounted Levered DCF(1) Analysis Supplemental Calculation Detail Discounted Distribution Analysis Supplemental Calculation Detail Adj. GP Dist. Per Share(2) Disc ount Fac tor HoldCo DCF $178 $270 $352 $449 $0.88 $1.33 $1.73 $2.21 Disc ount Fac tor 0.954 0.867 0.788 0.954 0.867 0.788 PV of GP FCF $170 $234 $277 PV of GP Dist. per Share $0.84 $1.15 $1.36 Terminal M ultiple 14.0x Terminal Yield 6.0% Terminal Disc . Fac tor 0.751 Terminal Disc . Fac tor 0.751 AM GP Shares O /S (Inc lusive of 17.354mm Series B Conversion Shares) 203.6 17 Source: Management projections and FactSet as of 10/5/2018. (1)AMGP discounted DCF defined as HoldCo DCF with Series B payments added back in. Discounted cost of equity at 10.0%. (2)Adj. GP distribution per share calculated as (AMGP DCF + Series B payment added back) / (fully diluted AMGP shares outstanding + 17.354mm converted Series B units). Implied Equity Value per Share $26.57 Implied Terminal Value per Share $27.64 Implied Equity Value per Share $30.99 Implied Equity Value $5,408 Disc . Adj. Dist. Total $3.35 Disc . IDR Distribution Total $682 2019E 2020E 2021E 2022E 2019E 2020E 2021E 2022E $28.48 $32.66 $38.50 $27.04 $30.99 $36.52 $25.69 $29.44 $34.67 Discount Rate $24.48 $27.98 $31.49 $23.25 $26.57 $29.88 $22.10 $25.25 $28.39 Discount Rate 2022E Distribution Y ield 2022E CAFD Multiple CONFIDENTIAL

GRAPHIC

 

AMGP Illustrative AR Base Volumes Case Discounted Future Value AMGP Status Quo $38.15 $32.35 $31.96 $28.21 $26.97 $26.15 $23.40 $21.93 $18.92 $17.51 2019E 2020E 2021E 18 Source: Management projections and FactSet as of 10/5/2018. Note: Valuation based on annual distributions. Net of Series B value. Assumptions Management projections Valuation date as of 12/31/18 Future share price calculated at FY1 annual distributions divided by yield Discounted to 12/31/18 at 10% cost of equity Interim distributions discounted upon receipt to 12/31/18 5% 6% 7% Current Share Price Yield CONFIDENTIAL

GRAPHIC

 

AMGP DCF Analysis | AR Downside Volumes Case AMGP with Series B Value Conversion | Valuation Effective Date: 12/31/2018 Discounted Levered DCF(1) Analysis Distributions Attributable to IDR, LLC | Before Series B Payments Discounted Distribution Analysis | Pre-Series B Payment AMGP Distributions | 1.0x Coverage | SQ AM Distribution Policy 12.0x 14.0x 16.0x 7.0% 6.0% 5.0% 8.0% 8.0% 10.0% 10.0% 12.0% 12.0% Discounted Levered DCF(1) Analysis Supplemental Calculation Detail Discounted Distribution Analysis Supplemental Calculation Detail Adj. GP Dist. Per Share(2) Disc ount Fac tor HoldCo DCF $169 $231 $287 $352 $0.83 $1.14 $1.41 $1.73 Disc ount Fac tor 0.954 0.867 0.788 0.954 0.867 0.788 PV of GP FCF $161 $201 $227 PV of GP Dist. per Share $0.79 $0.99 $1.11 Terminal M ultiple 14.0x Terminal Yield 6.0% Terminal Disc . Fac tor 0.751 Terminal Disc . Fac tor 0.751 AM GP Shares O /S (Inc lusive of 17.354mm Series B Conversion Shares) 203.6 19 Source: Management projections and FactSet as of 10/5/2018. (1)AMGP discounted IDR distribution defined as HoldCo DCF with Series B payments added back in. Discounted cost of equity at 10.0%. (2)Adj. GP distribution per share calculated as (AMGP DCF + Series B payment added back) / (fully diluted AMGP shares outstanding + 17.354mm converted Series B units). Implied Equity Value per Share $21.07 Implied Terminal Value per Share $21.64 Implied Equity Value per Share $24.53 Implied Equity Value $4,289 Disc . Adj. Dist. Total $2.89 Disc . IDR Distribution Total $589 2019E 2020E 2021E 2022E 2019E 2020E 2021E 2022E $22.58 $25.85 $30.42 $21.44 $24.53 $28.86 $20.38 $23.31 $27.41 Discount Rate $19.44 $22.19 $24.93 $18.47 $21.07 $23.67 $17.57 $20.03 $22.49 Discount Rate 2022E Distribution Y ield 2022E CAFD Multiple CONFIDENTIAL

GRAPHIC

 

AMGP Illustrative AR Downside Volumes Case Discounted Future Value AMGP Status Quo $30.14 $26.26 $25.60 $22.48 $22.36 $22.18 $19.27 $18.87 $16.29 $17.51 2019E 2020E 2021E 20 Source: Management projections and FactSet as of 10/5/2018. Note: Valuation based on annual distributions. Net of Series B value. Assumptions Management projections Valuation date as of 12/31/18 Future share price calculated at FY1 annual distributions divided by yield Discounted to 12/31/18 at 10% cost of equity Interim distributions discounted upon receipt to 12/31/18 5% 6% 7% Current Share Price Yield CONFIDENTIAL

GRAPHIC

 

IV. Analysis of Transaction 21 CONFIDENTIAL

GRAPHIC

 

Analysis at Transaction Value ($ in millions, unless otherwise noted) At Transaction(3) Fully Diluted AM Units Outstanding Owned by Public 88.2 AM Net Debt / (Cash) AMGP Net Debt / (Cash) Implied AMGP Equity Value(1) 1,642 - $3,564 Comparable Metrics AM Statistic Trading Median Transaction Median (NTM) Multiples: 2019E EBITDA 2020E EBITDA $989 $1,222 11.3x 9.1x 10.6x 8.8x 11.2x 2019E DCF(2) 2020E DCF(2) Current Yield to Public $514 $606 11.6x 9.8x 11.3x 9.3x $1.66 5.2% 6.0% AM Statistic Trading Median Transaction Median (NTM) 2019E EBITDA 2020E EBITDA $851 $1,105 13.1x 10.1x 10.6x 8.8x 11.2x 2019E DCF(2) 2020E DCF(2) Current Yield to Public $450 $567 13.2x 10.5x 11.3x 9.3x $1.66 5.2% 6.0% Source: Company filings, and FactSet as for 10/5/2018. 22 (1) (2) (3) Includes Series B units exchanged for 17.354mm AMGP shares DCF attributable to the LP unitholders. DCF multiples based on total all-in implied equity consideration for AM public and AR. Each Public AM Common Unit to receive: 1.6350 AMGP shares, $3.415 Cash. For each common unit held, AR to receive: 1.6023 AMGP shares and $3.00 Cash. Volumes Case AR Downside AR Base Case Implied AM Enterprise Value $11,144 Implied Fully-Diluted AM Equity Value Owned by Public $2,829 Total Implied Fully-Diluted AM Equity Value $5,938 All-in Exchange Ratio to Public (At Current AMGP Sh. Price of $17.51) 1.8326x Premium to Implied AM Unit Price to Public (AMGP Share Price x All-in XR) 7.9% Implied AM Unit Price to Public $32.09 E D C B A CONFIDENTIAL

GRAPHIC

 

Contribution Analysis | AR Base Case AMGP DCF Contribution Based On Actual Forecasted Taxes (Including on Series B Cash Flow) Contribution Analysis Implied Ownership Implied Exchange Ratio | Series B Adjusted(1,2) AM AMGP 2017A DCF 2017A DCF 2018E DCF 2018E DCF 2019E DCF 2019E DCF 2020E DCF 2020E DCF 2021E DCF 2021E DCF 2022E DCF 2022E DCF 2017A Distributions 2017A Distributions 5.334x 2018E Distributions 2018E Distributions 2019E Distributions 2019E Distributions 2020E Distributions 2020E Distributions 2021E Distributions 2021E Distributions 2022E Distributions 2022E Distributions Source: Management projections. FactSet as of 10/5/2018. Note: AM DCF calculated as LP Interest in EBITDA less interest expense, maintenance capex, and tax withholding reimbursements paid to AR. AMGP DCF calculated as IDR DCF from AM to IDR LLC less G&A and cash taxes plus post-tax Series B payments. Note: AM distributions calculated as distributions attributable to LP unitholders. AMGP distributions defined as distributions attributable to IDR, LLC less taxes paid on full distributions available to IDR, LLC less G&A. Note: Cash tax shield from Series B depreciation of ~$6mm per year. (1)Implied exchange ratios utilize adjusted AMGP share count of fully diluted AMGP shares outstanding + 17.354mm converted Series B units. (2)At Transaction: 1.6350x XR and $3.415 cash consideration / unit. 23 76.0% 24.0% 70.4% 29.6% 66.6% 33.4% 65.8% 34.2% 65.0% 35.0% 64.6% 35.4% 82.9% 17.1% 75.9% 24.1% 71.4% 28.6% 68.2% 31.8% 66.5% 33.5% 65.2% 34.8% At Transaction: 1.8326x 3.175x 2.381x 1.996x 1.926x 1.860x 1.821x 3.148x 2.493x 2.146x 1.987x 1.872x CONFIDENTIAL

GRAPHIC

 

Contribution Analysis | AR Downside Volumes Case AMGP DCF Contribution Based On Actual Forecasted Taxes (Including on Series B Cash Flow) Contribution Analysis Implied Ownership Implied Exchange Ratio | Series B Adjusted(1,2) AM AMGP 2017A DCF 2017A DCF 2018E DCF 2018E DCF 2019E DCF 2019E DCF 2020E DCF 2020E DCF 1.954x 2021E DCF 2021E DCF 2022E DCF 2022E DCF 2017A Distributions 2017A Distributions 5.334x 2018E Distributions 2018E Distributions 2019E Distributions 2019E Distributions 2020E Distributions 2020E Distributions 2021E Distributions 2021E Distributions 2022E Distributions 2022E Distributions Source: Management projections. FactSet as of 10/5/2018. Note: AM DCF calculated as LP Interest in EBITDA less interest expense, maintenance capex, and tax withholding reimbursements paid to AR. AMGP DCF calculated as IDR DCF from AM to IDR LLC less G&A and cash taxes plus post-tax Series B payments. Note: AM distributions calculated as distributions attributable to LP unitholders. AMGP distributions defined as distributions attributable to IDR, LLC less taxes paid on full distributions available to IDR, LLC less G&A. Note: Cash tax shield from Series B depreciation of ~$6mm per year. (1)Implied exchange ratios utilize adjusted AMGP share count of fully diluted AMGP shares outstanding + 17.354mm converted Series B units. (2)At Transaction: 1.6350x XR and $3.415 cash consideration / unit. 24 76.0% 24.0% 70.5% 29.5% 69.1% 30.9% 66.1% 33.9% 65.7% 34.3% 64.9% 35.1% 82.9% 17.1% 75.9% 24.1% 71.8% 28.2% 69.3% 30.7% 67.8% 32.2% 66.5% 33.5% At Transaction: 1.8326x 3.175x 2.386x 2.235x 1.913x 1.849x 3.148x 2.549x 2.260x 2.105x 1.987x CONFIDENTIAL

GRAPHIC

 

Ratios(1) Implied Exchange AM & AMGP AR Base Volumes Case 8.0% 1.576x 2.009x 8.0% 1.653x 2.167x 1.780x 1.690x 10.0% 1.580x 2.012x 10.0% 1.655x 2.168x 1.741x 1.652x 12.0% 1.583x 2.014x 12.0% 1.657x 2.168x 1.690x 1.603x AR Downside Volumes Case 8.0% 1.759x 2.237x 8.0% 1.764x 2.306x 1.893x 1.804x 10.0% 1.762x 2.239x 10.0% 1.766x 2.306x 1.852x 1.763x 12.0% 1.766x 2.241x 12.0% 1.768x 2.306x 1.798x 1.710x Source: Management projections. FactSet as of 10/5/2018. 25 Note: AM distributable cash flow defined as distributable cash flow attributable to AM LP unitholders. AMGP distributable cash flow defined as HoldCo DCF with pre-tax Series B payments added back in. AMGP share values based on Shares Outstanding including 17.354mm additional shares from Series B conversion. (1)Low AM to high AMGP and high AM to low AMGP implied unit and share prices compared to assess full range of potential exchange ratios. 2.014x 1.972x 1.915x 1.340x 1.342x 1.345x 1.386x 1.390x 1.394x Low Mid High Discount Rate Discount Rate YE 2019 YE 2020 YE 2021 Low MedHigh Low MedHigh Implied XR Implied XR PV of FSP at 10% Discount Rate PV of Future Share Price Discounted Distribution Approach Discounted Levered DCF Approach 1.907x 1.867x 1.813x 1.251x 1.254x 1.256x 1.240x 1.244x 1.248x Low Mid High Discount Rate Discount Rate YE 2019 YE 2020 YE 2021 Low MedHigh Low MedHigh PV of FSP at 10% Discount Rate Implied XR Implied XR PV of Future Share Price Discounted Distribution Approach Discounted Levered DCF Approach At Transaction: 1.8326x CONFIDENTIAL

GRAPHIC

 

Premiums Paid Analysis | MLP Transactions 8/24/18 Spectra Energy Partners, LP Enbridge Inc. 27,810 5.7% 19.4% 5/17/18 Yes (0.3%) 0.6% 6/19/18 Cheniere Energy Partners LP Holdings Cheniere Energy Inc. 5,651 2.2% 10.7% 5/16/18 No (3.5%) 9.4% 3/26/18 Tallgrass Energy Partners, LP Tall Grass Energy GP, LP 8,361 0.6% (18.4%) 2/7/18 Yes 40.3% 21.7% 1/2/18 Archrock Partners, LP Archrock, Inc 2,438 23.4% 23.4% NA Yes 27.1% 5.6% 5/18/17 PennTex Midstream Partners, LP Energy Transfer Partners, LP 963 20.1% 17.8% 10/24/16 Yes 0.6% (4.4%) 4/3/17 World Point Terminals, LP World Point Terminals, Inc. 594 5.8% 5.8% NA Yes N/A (10.1%) 1/27/17 Midcoast Energy Partners, LP Enbridge Energy Company 1,176 (8.6%) (8.6%) NA Yes (19.1%) (14.4%) 10/24/16 JP Energy Partners LP American Midstream Partners 476 9.1% 9.1% NA No (60.9%) (7.5%) 8/1/16 Transocean Partners LLC Transocean Inc. 1,202 20.8% 20.8% NA No 14.3% (8.4%) 11/3/15 Targa Resources Partners LP Targa Resources Corp. 12,229 18.4% 18.4% NA Yes (7.3%) (13.0%) 7/13/15 MarkWest Energy Partners, LP MPLX LP 22,360 36.3% 36.3% NA No (44.8%) (27.4%) 4/6/15 QEP Midstream Partners LP Tesoro Logistics LP 1,145 8.6% (14.0%) 10/18/14 No (7.7%) (32.5%) 10/26/14 Access Midstream Partners LP Williams Partners LP 34,256 (0.2%) (5.7%) 6/13/14 No (17.3%) (43.3%) 11/12/14 Oiltanking Partners LP Enterprise Products Partners LP 4,289 1.7% (0.9%) 9/30/14 No (21.5%) (41.9%) 8/10/14 El Paso Pipeline Partners Kinder Morgan Inc. 13,677 15.4% 15.4% NA Yes (49.7%) (41.7%) 10/10/13 PVR Partners LP Regency Energy Partners LP 5,659 25.7% 25.7% NA No N/A (33.9%) 5/6/13 Crestwood Midstream Partners LP Inergy Midstream LP 2,643 14.5% 14.5% NA No N/A (35.7%) 2/23/11 Duncan Energy Partners LP Enterprise Products Partners 3,282 28.1% 28.1% NA No 35.5% (22.8%) 26 Source: Company filings, press releases, presentations and FactSet for pricing data. Represents precedent MLP transactions by affiliated and third party MLPs, Public GPs and C-Corps since 2011. Note: Considers transactions where target is an MLP. Unaffected 1-Day premium for transaction as of 2/23/2018, prior to Special Committee formation announcement. Median 11.5% 12.6% Mean 11.9% 18.3% Taxable Transactions Median 6.2% 13.6% Taxable Transactions Mean 9.5% 10.3% At Transaction Premium to Current 7.9% 32.8% 1/29/13 Copano Energy LLC Kinder Morgan Energy Partners LP 4,858 23.5% 23.5% NA No N/A (32.0%) 8/27/13 PAA Natural Gas Storage LP Plains All American LP 2,531 8.5% 8.5% NA No (47.2%) (34.2%) 7/24/14 QR Energy LP Breitburn Energy Partners 2,856 17.5% 17.5% NA No N/A (44.8%) 8/10/14 Kinder Morgan Energy Partners Kinder Morgan Inc. 52,566 12.0% 12.0% NA Yes (49.7%) (41.7%) 10/13/14 Atlas Pipeline Partners LP Targa Resources Partners LP 6,002 15.0% 15.0% NA No N/A (40.5%) 1/26/15 Regency Energy Partners LP Energy Transfer Partners, LP 18,593 13.2% 13.2% NA No N/A (35.7%) 5/6/15 Crestwood Midstream Partners Crestwood Equity Partners, LP 6,920 17.2% 17.2% NA No (44.3%) (35.7%) 10/26/15 Northern Tier Energy Western Refining, Inc. 5,286 11.7% 11.7% NA Yes N/A (10.3%) 5/30/16 Rose Rock Midstream SemGroup Corp. 2,034 0.0% 0.0% NA Yes (12.2%) (3.7%) 9/26/16 Transcanada Columbia Pipeline Partners LP 3,464 11.1% 9.9% 3/16/16 Yes (7.8%) (7.1%) 11/21/16 Energy Transfer Partners, LP Sunoco Logistics Partners, LP 54,455 (0.2%) (0.2%) NA No (12.2%) (3.9%) 2/1/17 ONEOK Partners, LP ONEOK, Inc 23,654 25.8% 25.8% NA Yes 25.0% (11.9%) 3/2/17 VTTI Energy Partners, LP VTTI, B.V 1,867 6.0% 6.0% NA Yes N/A (12.2%) 8/29/17 Arc Logistics Partners LP Zenith Energy US, LP 736 15.2% 15.2% NA Yes N/A 6.4% 2/7/18 Terra Nitrogen Co. LP Terra Nitrogen GP, Inc. 1,474 3.7% 3.7% NA Yes N/A 3.0% 5/17/18 Williams Partners, LP Williams Companies 57,793 6.4% 16.5% 3/15/18 Yes 16.1% 9.5% 8/1/18 Energy Transfer Partners, LP Energy Transfer Equity, L.P. 66,981 11.2% 11.2% NA No (0.5%) 4.2% Premium A B C D E F G H I J Announcement Date Target Acquiror Transaction Value 1-Day Premium Unaffected 1-Day Premium Unaffected Date Taxable Transaction Acquiror Performance Since Day Prior to Announcement AMZ Performance Since Day Prior to Announcement 9/18/18 Enbridge Energy Partners Enbridge Inc. $15,562 2.1% 11.6% 5/17/18 Yes 4.7% 4.4% CONFIDENTIAL

GRAPHIC

 

V. Pro Forma Impact for Transaction 27 CONFIDENTIAL

GRAPHIC

 

Transaction Assumptions Transaction Assumptions Sources & Uses At Proposed Transaction  Transaction effective on 12/31/2018 AMGP Equity Issued (1) AM Debt Rolled to AMGP Balance Sheet Revolver Draw $5,632 1,642 622 Purchase Non-Affiliated AM Units O/S Purchase Affiliated AM Units O/S Conversion of Series B Units Cash Consideration - Affiliated Units Cash Consideration - Non-Affiliated Units Transaction Fees(2) AM Existing Debt $2,554 $2,774 304 297 301 24 1,642  To acquire AM, AMGP will convert into a C-Corp in a 100% stock transaction  Base case assumes:  Each outstanding Public AM common unit exchanged for 1.6350 AMGP shares and $3.415 cash per AM unit, for an all-equity equivalent exchange ratio of 1.8326x  Each outstanding AM common unit held at AR will be AMGP Ownership Comparison exchanged for 1.6023 AMGP shares and $3.00 cash per AM unit, for an all-equity equivalent exchange ratio of 1.7759x  All existing Series B units exchanged for 17.354mm AMGP shares  Assumes Company provided pf coverage ratio to drive pf dividend policy Existing Public 15.0% Prior AM Public 28.8%  Step-up depreciation due to Mgmt. 11.2% Sponsors 38.0% Existing Public 40.9%  Capex allocated on a 5-20 year MACRs schedule depending on capex category Sponsors 13.9%  Goodwill based on inside tax basis and 704(c) and 743(b) extrapolation provided by PwC AR 31.2% Mgmt. 21.1%  $650mm refinancing of revolver debt with 5.5% term loan issued on 12/31/2018  New capex financed by $500mm senior unsecured issuance in 2019, 2020, and 2022 at a 5.000% interest rate 28 Source: FactSet as of 10/5/2018. (1)Includes equity issued for Series B unit conversion into AMGP shares. (2)Provided by Management. 3.4% Series B share under Transaction Pro Forma Status Quo Total Uses$7,897 Total Sources$7,897 Uses Sources CONFIDENTIAL

GRAPHIC

 

Accretion / (Dilution) Pre – Unitholder Tax(1,2) | AM & AMGP | AR Base Case AM Distributable Cash Flow Accretion / (Dilution) - % AMGP Distributable Cash Flow Accretion / (Dilution) - % At 1.0x AM Coverage 31.0% At 1.8326x Exchange Ratio (1) 1.8326x XR 17.8% 17.2% 16.4% 17.0% 25.2% 23.8% 12.7% 12.2% 9.7% 9.4% 19.0% 2H 2018E 2019E 2020E 2021E $1.10 $0.98 $2.74 $2.72 $3.24 $3.30 $3.75 $3.97 $4.36 $0.22 $0.61 2019$E1.08 2$03.2000E $3.623021E $0.06 $0.40 2022E 2019E 2020E 2021E 2022E ($0.12) ($0.02) ($0.02) $0.26 Pro Forma AMGP: $1.64 $1.98 $2.38 $2.74 AM Distribution Accretion / (Dilution) - % At 1.8326x Exchange Ratio AMGP Distribution Accretion / (Dilution) - % 39.5% 3.2% 3.2% 3.2% 3.3% 19.3% 10.1% 3.5% 2019E 2020E 2021E 2022E 2019E 2020E 2021E 2022E Pro Forma AMGP: $1.24 $1.60 $1.93 $2.31 29 Source: Management projections and FactSet as of 10/5/2018. (1)Pre – Unitholder Tax; 1.8326x represents implied XR at 1.6350x equity XR and cash consideration of $3.415 / unit. SQ AM Coverage:1.301x1.158x1.103x1.045x PF AMGP Coverage:1.315x1.236x1.237x1.186x Status Quo AMGP:$0.89 $1.35 $1.75 $2.23 $ Acc / (Dil):$0.35 $0.26 $0.18 $0.08 PF AMGP Coverage:1.315x 1.236x 1.237x 1.186x Status Quo AM:(1) $2.21$2.85$3.42$4.10 Pro Forma AMGP at 1.8326x:$2.28$2.94$3.53$4.23 $ Acc / (Dil):$0.07$0.09$0.11$0.13 Status Quo AMGP: $1.25 $1.58 $1.92 $2.30 $ Acc / (Dil):$0.39 $0.40 $0.46 $0.44 Status Quo AM:(1) $2.73 $3.22 $3.72 $4.26 PF AMGP at 1.8326x: $3.00 $3.63 $4.36 $5.02 $ Acc / (Dil):$0.27 $0.41 $0.64 $0.76 CONFIDENTIAL

GRAPHIC

 

Accretion / (Dilution) Pre – Unitholder Tax(1,2) | AM & AMGP | AR Downside Volumes Case AM Distributable Cash Flow Accretion / (Dilution) - % AMGP Distributable Cash Flow Accretion / (Dilution) - % At 1.0x AM Coverage 36.8% At 1.8326x Exchange Ratio 1.8326x XR 17.0% 16.41%4.4% 14.8% 26.7% 26.0% 121..21%% 9.4% 20.9% 5.9% 2H 2018E 2019E 2020E 2021E $1.10 $0.98 $2.74 $2.72 $3.24 $3.30 $3.75 $3.97 $4.36 $0.22 $0.61 2019$E1.08 2$03.2000E $3.623021E $0.06 $0.40 2022E 2019E 2020E 2021E 2022E ($0.12) ($0.02) ($0.02) $0.26 PF AMGP at 1.8326x: $2.53 $3.35 $3.80 $4.31 AM Distribution Accretion / (Dilution) - % At 1.8326x Exchange Ratio AMGP Distribution Accretion / (Dilution) - % 36.0% 2.3% 1.8% 1.8% 24.8% (1.7%) 15.3% 8.6% 2019E 2020E 2021E 2022E 2019E 2020E 2021E 2022E Pro Forma AMGP: $1.15 $1.44 $1.65 $1.90 30 Source: Management projections and FactSet as of 10/5/2018. (1)Pre – Unitholder Tax; 1.8326x represents implied XR at 1.6350x equity XR and cash consideration of $3.415 / unit. SQ AM Coverage:1.149x1.206x1.142x1.114x PF AMGP Coverage:1.203x1.268x1.257x1.238x Status Quo AMGP:$0.85 $1.15 $1.43 $1.75 $ Acc / (Dil):$0.30 $0.29 $0.22 $0.15 PF AMGP Coverage:1.203x 1.268x 1.257x 1.238x Status Quo AM:(1) $2.15$2.58$2.97$3.42 Pro Forma AMGP at 1.8326x:$2.11$2.64$3.02$3.48 $ Acc / (Dil):($0.04)$0.06$0.05$0.06 Status Quo AM:(1) $2.39 $3.01 $3.32 $3.75 $ Acc / (Dil):$0.14 $0.33 $0.48 $0.56 Status Quo AMGP: $1.01 $1.44 $1.65 $1.94 Pro Forma AMGP: $1.38 $1.83 $2.07 $2.35 $ Acc / (Dil):$0.37 $0.39 $0.43 $0.41 CONFIDENTIAL

GRAPHIC

 

Growth Comparison at Transaction Pre – Unitholder Tax | SQ AM, SQ AMGP, & PF AMGP AR Base Case AM $2.73 $3.22 $3.72 $4.26 16% AM GP @ 1.0x AM Coverage $1.25 $1.58 $1.92 $2.30 23% PF AM GP $1.64 $1.98 $2.38 $2.74 19% AR Downside Volumes Case AM $2.39 $3.01 $3.32 $3.75 16% AM GP @ 1.0x AM Coverage $1.01 $1.44 $1.65 $1.94 24% PF AM GP $1.38 $1.83 $2.07 $2.35 19% AR Base Case AM $2.21 $2.85 $3.42 $4.10 23% AM GP $0.89 $1.35 $1.75 $2.23 36% PF AM GP $1.24 $1.60 $1.93 $2.31 23% AR Downside Volumes Case AM $2.15 $2.58 $2.97 $3.42 17% AM GP $0.85 $1.15 $1.43 $1.75 27% PF AM GP $1.15 $1.44 $1.65 $1.90 18% Source: Management projections and FactSet as of 10/5/2018. Note: Coverage assumptions as provided by Management. PF AMGP coverage extrapolated based on fixed distributions provided for AR Base Case. SQ AM coverage for AR Base Case extrapolated based on fixed distributions provided for AR Base Case. SQ AM coverage for AR Downside Volumes base extrapolated based on fixed distributions provided for AR Downside Volumes Case. 31 SQ AM M gmt Dist Coverage (Base Case) 1.301x 1.158x 1.103x 1.045x SQ AM M gmt Dist Coverage (AR Downside Volumes Case) 1.149x 1.206x 1.142x 1.114x PF AM GP M gmt. Dividend Coverage (Base Case) 1.315x 1.236x 1.237x 1.186x PF AM GP M gmt. Dividend Coverage (AR Downside Volumes Case) 1.203x 1.268x 1.257x 1.238x 2019E 2020E 2021E 2022E 2019E - 2022E CAGR Distributions / Dividends per Unit / Share 2019E 2020E 2021E 2022E 2019E - 2022E CAGR DCF per Unit / Share CONFIDENTIAL

GRAPHIC

 

PF AMGP Selected Public Trading Comparables Midstream C-Corps & High – Growth MLPs Dist. Growth 2018E to 2020E CAGR(1) Unit Price at 10/5/2018 Price (Yield) DCF(2,3) EBITDA Company Equity Value TEV Current 2018E 2019E 2020E 2019E 2020E 2019E Kinder Morgan Inc ONEOK, Inc. Plains All American Pipeline GP SemGroup Corporation Targa Resources Corp. The Williams Companies, Inc. Tallgrass Energy, LP $18.06 68.61 24.95 22.00 58.51 27.62 23.91 $39,855 28,204 7,064 1,730 13,375 33,559 6,705 $76,409 36,542 6,872 4,556 19,591 54,599 6,705 4.4% 4.8% 4.8% 8.6% 6.2% 4.9% 8.2% 4.4% 4.7% 4.8% 8.7% 6.2% 4.9% 8.4% 25% 11% 10% 5% 1% 12% 5% 9.0x 15.3x 8.7x 7.1x 14.1x 10.9x 7.1x 8.6x 13.8x 8.1x 6.4x 10.3x 10.4x 7.7x 10.0x 14.3x 19.2x 10.5x 12.5x 12.4x 7.1x 9.7x 12.4x 19.2x 10.1x 10.3x 12.4x 7.1x 2.6x 1.3x 1.8x 1.5x 1.1x 1.3x 0.0x CNX Midstream Partners LP EQT Midstream Partners LP Hess Midstream Partners LP Noble Midstream Partners LP BP Midstream Partners LP Shell Midstream Partners LP Valero Energy Partners LP $19.92 52.67 22.88 40.36 19.32 21.90 40.02 $1,436 11,633 1,277 1,688 2,079 6,801 4,078 $1,909 14,403 3,336 2,856 2,372 8,740 5,253 6.7% 8.3% 6.0% 5.3% 5.6% 6.7% 5.5% 6.9% 8.4% 6.2% 5.4% 5.7% 6.8% 5.6% 15% 14% 15% 20% 15% 12% 14% 11.5x 9.8x 14.1x 10.7x 13.8x 13.4x 12.6x 8.6x 9.1x 12.5x 9.9x 11.5x 11.3x 11.8x 11.6x 14.3x 12.7x 12.9x 16.3x 14.5x 13.3x 8.1x 10.6x 10.4x 9.8x 10.8x 10.6x 10.5x 1.3x 1.0x 1.2x 2.0x 1.3x 1.1x 1.4x Source: FactSet as of 10/5/2018 and Wall Street research. Note: Assumes AMGP share price of $17.58 for offer / AM Proposal metrics. (1) (2) (3) (4) For C-corps, CAGR calculated using Q4 2017 dividend annualized and 2020E dividend. Calculated as equity value to LP DCF. DCF calculated as EBITDA less interest expense and maintenance capital. Defined as high-growth MLP if current – 2020E distribution growth CAGR is greater than 10%. 32 PF AMGP at Transaction$17.58$5,938$11,1445.2%5.3%28%11.6x9.8x11.3x9.1x1.3x Mean$11,752$18,2646.0%6.1%13%11.6x10.2x13.4x11.1x1.4x Median$6,801$6,8725.6%5.7%14%11.5x10.3x12.9x10.5x1.3x Midstream C-Corp Mean$20,631$33,0955.6%5.6%11%10.9x9.6x13.1x12.3x1.6x Midstream C-Corp Median$20,790$28,0664.9%4.9%10%9.9x9.5x12.5x11.4x1.4x High-Growth MLP Mean$4,142$5,5536.3%6.4%15%12.3x10.7x13.7x10.1x1.3x High-Growth MLP Median$2,079$3,3366.0%6.2%15%12.6x11.3x13.3x10.5x1.3x High - Growth MLPs(4) Non-IDR Midstream C-Corps L Coverage J K Enterprise Value / H I Equity Value / G E F Distribution / Unit / D C B A CONFIDENTIAL

GRAPHIC

 

Has / Gets Analysis | AR Base Case AM Pre – Unitholder Tax | Valuation Effective Date: 12/31/2018 Discounted Levered DCF Analysis Discounted Levered DCF Analysis 9.0x 10.5x 12.0x 10.0x 12.0x 14.0x 8.0% 8.0% 10.0% 10.0% 12.0% 12.0% Discounted Distribution Analysis Discounted Distribution Analysis 8.0% 7.0% 6.0% 7.0% 6.0% 5.0% 8.0% 8.0% 10.0% 10.0% 12.0% 12.0% Discounted Cash Flow | Unlevered FCF(2) | Discounted at WACC 11.0x 13.0x 15.0x SQ AM Coverage 1.301x 1.158x 1.103x 1.045x 7.0% 8.5% 10.0% 33 Source: Management projections and FactSet as of 10/5/2018. (1)Implied XR at 1.6350x equity XR and cash consideration of $3.415 / unit. Cash consideration added to implied share price at 1.6350x XR. (2)Unlevered free cash flow defined as PF AMGP EBITDA less cash taxes and capital expenditures. Implied equity value per share backs out implied AM Q4 2018 net debt per share. PF AM GP Coverage 1.315x 1.236x 1.237x 1.186x $49.83 $58.46 $67.09 $47.77 $56.05 $64.32 $45.83 $53.77 $61.71 Discount Rate 2019E 2020E 2021E 2022E 2022E Terminal M ultiple SQ vs PF Distribution Coverage $53.16 $60.30 $70.30 $50.66 $57.42 $66.89 $48.34 $54.75 $63.71 Discount Rate $48.17 $53.99 $61.73 $45.78 $51.28 $58.62 $43.55 $48.76 $55.71 Discount Rate 2022E Distribution Yield 2022E Distribution Yield $47.65 $54.77 $61.88 $45.50 $52.24 $58.97 $43.50 $49.88 $56.26 Discount Rate $39.03 $44.11 $49.18 $37.16 $41.97 $46.77 $35.42 $39.97 $44.52 Discount Rate 2022E DCF M ultiple 2022E DCF M ultiple XR Adjusted PF AMGP Implied Share Price |1.8326x XR(1) Stand Alone AM Implied Unit Price CONFIDENTIAL

GRAPHIC

 

Has / Gets Analysis | AR Downside Volumes Case AM Pre – Unitholder Tax | Valuation Effective Date: 12/31/2018 Discounted Levered DCF Analysis Discounted Levered DCF Analysis 9.0x 10.5x 12.0x 10.0x 12.0x 14.0x 8.0% 8.0% 10.0% 10.0% 12.0% 12.0% Discounted Distribution Analysis Discounted Distribution Analysis 8.0% 7.0% 6.0% 7.0% 6.0% 5.0% 8.0% 8.0% 10.0% 10.0% 12.0% 12.0% Discounted Cash Flow | Unlevered FCF(2) | Discounted at WACC 11.0x 13.0x 15.0x SQ AM Coverage 1.149x 1.206x 1.142x 1.114x 7.0% 8.5% 10.0% 34 Source: Management projections and FactSet as of 10/5/2018. (1)Implied XR at 1.6350x equity XR and cash consideration of $3.415 / unit. Cash consideration added to implied share price at 1.6350x XR. (2)Unlevered free cash flow defined as PF AMGP EBITDA less cash taxes and capital expenditures. Implied equity value per share backs out implied AM Q4 2018 net debt per share. PF AM GP Coverage 1.203x 1.268x 1.257x 1.238x $44.03 $51.43 $58.83 $42.23 $49.33 $56.43 $40.54 $47.35 $54.16 Discount Rate 2019E 2020E 2021E 2022E 2022E Terminal M ultiple SQ vs PF Distribution Coverage $44.78 $50.65 $58.87 $42.72 $48.28 $56.06 $40.80 $46.07 $53.44 Discount Rate $40.75 $45.60 $52.06 $38.74 $43.33 $49.45 $36.87 $41.22 $47.02 Discount Rate 2022E Distribution Yield 2022E Distribution Yield $41.58 $47.68 $53.79 $39.73 $45.50 $51.28 $38.00 $43.47 $48.95 Discount Rate $34.56 $39.03 $43.50 $32.90 $37.13 $41.36 $31.36 $35.37 $39.38 Discount Rate 2022E DCF M ultiple 2022E DCF M ultiple XR Adjusted PF AMGP Implied Share Price |1.8326x XR(1) Stand Alone AM Implied Unit Price CONFIDENTIAL

GRAPHIC

 

Illustrative Discounted Future Value Pre – Unitholder Tax | SQ AM & PF AMGP | AR Base Case & AR Downside Volumes Case PF AMGP | 1.8326x XR Adjusted(1) | AR Base Case SQ AM | AR Base Case $54.65 $53.45 $47.42 $40.94 $36.09 2019E SQ AM | AR de Volumes $47.88 $43.06 $37.20 $39.18 $40.32 $36.59 $36.48 $32.81 2019E 2020E 2021E 2019E 2020E 2021E 35 Source: Management projections and FactSet as of 10/5/2018. Note: Valuation based on annual distributions. (1)Implied XR at 1.6350x equity XR and cash consideration of $3.415 / unit. Assumptions  Management projections | Valuation date as of 12/31/18  Future share price calculated at FY1 distributions divided by yield  Discounted to 12/31/18 at 10% cost of equity Interim distributions discounted upon receipt to 12/31/18 $29.74 Current AM Unit Price 5.0% 6.0% 7.0% Yield $61.14 $54.01 $46.94 $47.68 $41.65 2020E 2021E $67.08 $60.60 $57.15 $51.50 $46.31 $50.06 $45.00 $40.35 2019E 2020E 2021E Downside Volumes Case $51.566.0% $47.21 $45.147.0% $41.07 8.0% PF AMGP | 1.8326x XR Adjusted(1) | AR Downsi Case$56.04 $52.55 $49.43 $44.75 $41.94 $42.04 Yield $29.74 5.0% 6.0% 7.0% Yield 6.0% 7.0% 8.0% Current AM Unit Price Yield CONFIDENTIAL

GRAPHIC

 

VII. Supplemental Materials 36 CONFIDENTIAL

GRAPHIC

 

SQ AM After Tax Distribution Discount Model CONFIDENTIAL 7% Yield-Based Terminal Value | AR Base Volumes Case BT LP Distribution Per Unit AT LP Distribution Per Unit Discount Factor PV of LP Dist. per Unit $4.10 $4.09 0.717 $2.93 $2.21 0.954 $2.11 $2.85 0.867 $2.47 $3.41 0.788 $2.69 Terminal Yield 7.0% Tax Calculation: Average Purchase Price Existing RoC $26.64 ($6.15) Beginning Tax Basis $20.49 Beg. Avg. Tax Basis / Unit Less: Distributions / Unit Plus: Net Income Allocated $20.49 (2.21) (0.78) $17.50 (2.85) (0.66) $13.99 (3.42) (0.38) $10.19 (4.10) 0.05 Avg. EOY Basis / Unit $17.50 $13.99 $10.19 $6.14 Implied Terminal Value per Unit Less: Basis at YE 2022E Less: PAL at YE 2022E $58.57 ($6.14) ($3.96) Gain Subject to Tax $48.47 Capital Gain Ordinary Gain $29.53 $18.94 Total Tax on Gain per Unit Tax on Ordinary Gain - 33.4% Tax on Capital Gain - 23.8% State Tax on Ordinary Income - 5.2% State Tax on Capital Gain - 5.2% $6.33 7.03 0.98 1.53 Total Effective Tax Rate After-Tax Future Value per Unit Terminal Disc. Factor 32.7% $42.70 0.683 37 Source: Management projections and FactSet as of 10/5/2018. Note: Assumes Unit sold on 12/31/2022. Implied Present Value per Unit at 6% Terminal Yield $44.10 Implied Present Value per Unit at 7% Terminal Yield $39.36 Implied Present Value per Unit at 8% Terminal Yield $35.81 Total Tax on Gain $15.87 Total Gain $48.47 2019E 2020E 2021E 2022E Implied Terminal Future Value per Unit $58.57 Disc. LP Dist. Total $10.20 2019E 2020E 2021E 2022E

GRAPHIC

 

SQ AM After Tax Distribution Discount Model CONFIDENTIAL 7% Yield-Based Terminal Value | AR Downside Volumes Case BT LP Distribution Per Unit AT LP Distribution Per Unit Discount Factor PV of LP Dist. per Unit $3.42 $3.41 0.717 $2.44 $2.14 0.954 $2.05 $2.58 0.867 $2.24 $2.96 0.788 $2.34 Terminal Yield 7.0% Tax Calculation: Average Purchase Price Existing RoC $26.64 ($6.15) Beginning Tax Basis $20.49 Beg. Avg. Tax Basis / Unit Less: Distributions / Unit Plus: Net Income Allocated $20.49 (2.15) (0.78) $17.57 (2.58) (0.66) $14.32 (2.97) (0.38) $10.97 (3.42) 0.05 Avg. EOY Basis / Unit $17.57 $14.32 $10.97 $7.61 Implied Terminal Value per Unit Less: Basis at YE 2022E Less: PAL at YE 2022E $48.86 ($7.61) ($3.96) Gain Subject to Tax $37.29 Capital Gain Ordinary Gain $18.35 $18.94 Total Tax on Gain per Unit Tax on Ordinary Gain - 33.4% Tax on Capital Gain - 23.8% State Tax on Ordinary Income - 5.2% State Tax on Capital Gain - 5.2% $6.33 4.37 0.98 0.95 Total Effective Tax Rate After-Tax Future Value per Unit Terminal Disc. Factor 33.9% $36.23 0.683 38 Source: Management projections and FactSet as of 10/5/2018. Note: Assumes Unit sold on 12/31/2022. Implied Present Value per Unit at 6% Terminal Yield $37.75 Implied Present Value per Unit at 7% Terminal Yield $33.80 Implied Present Value per Unit at 8% Terminal Yield $30.84 Total Tax on Gain $12.63 Total Gain $37.29 2019E 2020E 2021E 2022E Implied Terminal Future Value per Unit $48.86 Disc. LP Dist. Total $9.06 2019E 2020E 2021E 2022E

GRAPHIC

 

PF AMGP After Tax Cash Flow 6% Terminal Yield Value | Unadjusted Exchange Ratio | AR Base Case At 1.6651x Exchange Ratio Tax Basis at YE 2018 Taxes Incurred in Merger (Assumed Paid in 2020) Cash Received from Offer Stepped Up Basis Upon Close $20.49 0.00 0.00 $32.04 XR Adj. PF AMGP BT Dist. per Share % RoC % QD Return of Capital Qualified Dividends Project Tax Liability $2.07 74.3% 25.7% $1.54 $0.53 ($0.13) $2.67 69.9% 30.1% $1.89 $0.81 ($0.19) $3.21 62.3% 37.7% $2.02 $1.22 ($0.29) $3.85 52.3% 47.7% $2.03 $1.86 ($0.44) Terminal Yield Sale at 12/31/22 - Terminal FV per XR Adj. PF AMGP Share Less: Basis on Conversion Plus: Dividends Treated as Return of Capital 6.00% $64.13 ($32.04) $7.48 Gain on Sale Tax on Gain Tax Rate(1) 29.0% $39.57 $11.47 Sale at 12/31/22 - Terminal FV per XR Adj. PF AMGP Share Less: Taxes on Gain $64.13 ($11.47) Net Proceeds $52.66 Total Net Cash Flow Total Cash In Flow Total Cash Out Flow - Tax on Dividends Total Cash Out Flow - Taxes in Merger $1.82 $1.94 $2.29 $2.48 $2.63 $2.92 $2.97 $3.41 $52.66 $64.13 ($0.13) ($0.19) ($0.29) ($0.44) ($11.47) $0.00 39 Source: Management projections and FactSet as of 10/5/2018. (1)Inclusive of Federal & State capital gains taxes. Discount Factor 0.954 0.867 0.788 0.717 0.683 Implied Present Value per Share $1.73 $1.98 $2.07 $2.13 $35.97 XR Adj. PF AMGP Implied Present Value per Share $43.89 XR Adj. PF AMGP AT Dist. per Share $1.94 $2.48 $2.92 $3.41 •AM current price of $29.74 •Cash consideration used to pay all taxes for an average public AM unitholder; any additional cash available assumed to purchase secondary shares 2019E 2020E 2021E 2022E Terminal CONFIDENTIAL

GRAPHIC

 

PF AMGP After Tax Cash Flow 6% Terminal Yield Value | Unadjusted Exchange Ratio | Downside Case At 1.6651x Exchange Ratio Tax Basis at YE 2018 Taxes Incurred in Merger (Assumed Paid in 2020) Cash Received from Offer Stepped Up Basis Upon Close $20.49 0.00 0.00 $32.04 XR Adj. PF AMGP BT Dist. per Share % RoC % QD Return of Capital Qualified Dividends Project Tax Liability $1.91 91.6% 8.4% $1.75 $0.16 ($0.04) $2.40 72.4% 27.6% $1.76 $0.67 ($0.16) $2.75 66.6% 33.4% $1.85 $0.93 ($0.22) $3.16 54.8% 45.2% $1.75 $1.45 ($0.34) Terminal Yield Sale at 12/31/22 - Terminal FV per XR Adj. PF AMGP Share Less: Basis on Conversion Plus: Dividends Treated as Return of Capital 6.00% $52.73 ($32.04) $7.12 Gain on Sale Tax on Gain Tax Rate(1) 29.0% $27.80 $8.06 Sale at 12/31/22 - Terminal FV per XR Adj. PF AMGP Share Less: Taxes on Gain $52.73 ($8.06) Net Proceeds $44.67 Total Net Cash Flow Total Cash In Flow Total Cash Out Flow - Tax on Dividends Total Cash Out Flow - Taxes in Merger $1.84 $1.88 $2.08 $2.24 $2.31 $2.53 $2.48 $2.82 $44.67 $52.73 ($0.04) ($0.16) ($0.22) ($0.34) ($8.06) $0.00 40 Source: Management projections and FactSet as of 10/5/2018. (1)Inclusive of Federal & State capital gains taxes. Discount Factor 0.954 0.867 0.788 0.717 0.683 Implied Present Value per Share $1.75 $1.81 $1.82 $1.78 $30.51 XR Adj. PF AMGP Implied Present Value per Share $37.67 XR Adj. PF AMGP AT Dist. per Share $1.88 $2.24 $2.53 $2.82 •AM current price of $29.74 •Cash consideration used to pay all taxes for an average public AM unitholder; any additional cash available assumed to purchase secondary shares 2019E 2020E 2021E 2022E Terminal CONFIDENTIAL

GRAPHIC

 

After-Tax Discounted Dividend / Distribution Analysis XR Adjusted Implied PV / Unit at Various 2022E Distribution Yield | 10% Equity Discount Rate AR Base Case SQ AM Coverage 1.301x 1.158x 1.103x 1.045x 8% 7% 6% $35.81 $39.36 $44.10 Tax-Adjusted Equity Only XR All-In XR 7% 6% 5% (1 AMGP Proposal AR Downside Volumes Case SQ AM Coverage 1.149x 1.206x 1.142x 1.114x 8% 7% 6% $30.84 $33.80 $37.75 Tax-Adjusted Equity Only XR All-In XR 7% 6% 5% (1 AMGP Proposal Source: Management projections and FactSet as of 10/5/2018. Note: Cash consideration of $3.415 per AM unit. Tax calculations provided by Management. Ordinary gain tax rate for AM accounts for Federal ordinary income tax rate of 37%, individual MLP investor deduction rate of 20% and 3.8% ACA tax rate. Ordinary gain tax rate for PF AMGP accounts for Federal ordinary income tax rate of 37% and 3.8% ACA tax rate. (1)Transaction based on Non-AR Unitholders receiving 1.6350x AMGP shares + $3.415 cash consideration, AR receives 1.6023x + $3.000 cash consideration, and Series B receive 17.354mm AMGP shares 41 XR ) 1.8326x 1.6651x $34.02 $37.67 $42.79 PF AMGP 2022E Dividend Yield PF AM GP Coverage 1.203x 1.268x 1.257x 1.238x 2019E 2020E 2021E 2022E SQ AM 2022E Distribution Yield XR ) 1.8326x 1.6651x $39.45 $43.89 $50.11 PF AMGP 2022E Dividend Yield PF AM GP Coverage 1.315x 1.236x 1.237x 1.186x 2019E 2020E 2021E 2022E SQ AM 2022E Distribution Yield •AM current price of $29.74 •Cash consideration used to pay all taxesfor an average public AM unitholder; any additional cash available assumed to purchase secondary shares •For comparison purposes, AM Proposal assumes issuance of 17.354mm AMGP shares for Series B Unitholders CONFIDENTIAL

GRAPHIC

 

Certain TPH Relationships Relationship Disclosure TPH Investment Banking & Antero Midstream Partners, Antero Midstream Partners GP and Antero Resources  In May 2017, TPH served as co-manager on Antero Midstream GP’s $875 million initial public offering  In October 2016, TPH served as financial advisor to Antero Resources on its $170 million sale of 17,000 net acres in southwest PA  In June 2016, TPH served as a co-manager on Antero Resources’ $762 million follow-on equity offering  In November 2014, TPH served as a co-manager on Antero Midstream’s $1 billion initial public offering  In May 2014, TPH served as a senior co-manager on Antero Resources’ $744 million follow-on equity offering  In October 2013, TPH acted as senior co-manager on Antero Resources’ $1.57 billion initial public offering 42 TPH is a full service securities firm engaged in securities trading, brokerage and private equity and investment management activities as well as providing investment banking and other financial services. In the ordinary course of business, TPH and its affiliates, including Perella Weinberg Partners, may acquire, hold or sell, for their own accounts and the accounts of customers, equity, debt and other securities and financial instruments (including bank loans and other obligations) of AM, AMGP, AR, their affiliates, other prospective transaction participants and other companies that may be involved in the transactions, as well as provide investment banking and other financial services to such companies. TPH has in the past and may in the future provide financial advisory services to AM, AMGP, AR and other transaction participants. In addition, TPH, its affiliates and certain of their employees, including members of the team performing this engagement, as well as certain private equity and investment management funds associated or affiliated with TPH in which they may have financial interests, may from time-to-time acquire, hold or make direct or indirect investments in or otherwise finance a wide variety of companies, including the parties, other transaction participants and their respective affiliates. TPH merged with Perella Weinberg Partners (“PWP”) in November 2016 CONFIDENTIAL

GRAPHIC

 

Appendix 43 CONFIDENTIAL

GRAPHIC

 

Financial Projections 44 CONFIDENTIAL

GRAPHIC

 

Management Projections: AR Base Volumes Case AR ($ in millions, unless otherwise noted) Production Volumes (MMcfe/d) EBITDAX(1) Gas NGLs (excl. Ethane) Ethane Oil EBITDAX (Excl. Hedges) Income from Hedges LP Distributions from AM $2,728 5,194 105 8 $405 87 05 342 $338 $219 $282 2,253 $170 $585 261 56 1,847 261 40 $1,4$016,250 $1,250$464 173 $112 31 173 $135 $2 6 2016 2017 2018 2019 2020 2021 2022 2016A 2017A 2018E 2019E 2020E 2021E 2022E 2016A 2017A 2018E 2019E 2020E 2021E 2022E Capital Expenditures Free Cash Flow(2) Free Cash Flow Cumulative FCF DrillingLeasehold Acquisition & Maintenance Acquisitions $2,112 $2,216 12 $1,615 $1,684 $1$,18,56460 ,660 $1,102 $519 9 $792 589 2016 2017 2018 20192020 2021 2022 2018A 2019A 2020E 2021E 2022E 2016A 2017A 2018E 2019E 2020E 2021E 2022E Source: Management projections, Company Filings. (1) AM fully consolidated in SEC financial statement. (2) Free cash flow net of land maintenance capital. 45 $19 $500 $513 $273 $310 $588 $2,216 $1,854 $1,780 $1,850 ,1 $105$2 0 $2,00$72 $163 1,85 $1,780 $ $103 $1,747$ $163 $1 $1, 684$81 $1,699 $588 $238 $164 $149 $95 ,$51,1589 $238 1$,14,55211 $1,464 $164 $$11,,446542 Cumulative Free Cash Flow 2018E-2022E Base Case $1,615 Downside Pric ing Case $184 Downside Case $909 $2,305 $2, 72 $2,086$2,100 $2 $338 0 ,305 $35 $4 $ $2,288 $1,774 $1,7 $ $219 2,08 6$ $282 2,10 $37 $1,93$01 74 $224 $1,406 $170 $1,594$ 3 $112 4$01,283$ $1,003 $135 $1,140 $214 03 $901 $290 4,545 4,545 5,194 471 1 05 471 974 33,,994455 402 402 87 834 3,33,33030 342 7700 3,644 3,644 2022 771122 2,702 2,70256 282686 5599 3,222 3,222 2021 603 603 2,822 2,822 2020 1,8472,253 2,382 2,382 2019 465 105 40 7 419 1,92 1,920 2018 332 31 105 1,6 1,620 201 1,3 1,379 201 CONFIDENTIAL

GRAPHIC

 

Management Projections: AR AR Downside Pricing at Base Volumes Case ($ in millions, unless otherwise noted) Production Volumes (MMcfe/d) EBITDAX(1) GasNGLs (excl. Ethane) Ethane Oil EBITDAX (Excl. Hedges) Income from Hedges LP Distributions from AM 5,194 5,194 105 4,545 87 $2,728 $2,263 402 05 7700 $2,100 $405 6 $1,7 $219 $282 261 56 $170 261 40 $1,4$016,250 $1,250$464 173 1,847 40 $112 31 $135 31 3 $817 6 2016 2017 2018 2019 2020 2021 2022 2016A 2017A 2018E 2019E 2020E 2021E 2022E 2016A 2017A 2018E 2019E 2020E 2021E 2022E Capital Expenditures Free Cash Flow(2) Free Cash Flow (Net of Land Maintenance Capex) Cumulative FCF DrillingLeasehold Acquisition & Maintenance Acquisitions $2,112 $2,216 12 $1,684 $1$,18,56460 ,660 9 $317 589 $182 $184 ($20) 2020E 2 2018A 2019A 2021E 2022E 2016A 2017A 2018E 2019E 2020E 2021E 2022E Source: Management projections, Company Filings. (1) AM fully consolidated in SEC financial statement. (2) Free cash flow net of land maintenance capital. 46 $19 $298 $297 ($115) $588 $2,216 $1,854 $1,780 $1,850 ,1 02 $105$2 0 $2,00$72 2 $163 1,85 2021 $1,780 202 $ $103 $1,747$ 0 $163 $1 2 $1, 20 684$81 $1,699 19 $588 $238 $164 $149 $95 ,$51,1589 018 $238 1$,14,55211 2017 $1,464 $164 $$11,,446542 2016 Cumulative Free Cash Flow 2018E-2022E Base Case $1,615 Downside Pric ing Case $184 Downside Case $909 $2,305 $1,886$2,08 $1,811$1,889 $1,774$338 $4 $ 74$219 $338 $1,406 $170 $282 $155 $2 $1,703 $851 $388 $128 $1 $1,422 $112 $1,003 $135 $1,140 $ $1,141 $214 03 $901 40$ $291 4,545 471 1 05 471 974 33,,994455 402 87 834 3,33,33030 334422 3,644 3,644 2022 771122 2,702 2,2532,70256 282686 5599 3,222 3,222 2021 603 603 2,822 2,822 2020 1,8472,253 2,382 2,382 2019 465 105 173 7 419 1,92 1,920 2018 332 105 1,6 1,620 201 1,3 1,379 201 CONFIDENTIAL

GRAPHIC

 

Management Projections: AR Downside Volumes Case AR ($ in millions, unless otherwise noted) Production Volumes (MMcfe/d) EBITDAX(1) Gas NGLs (excl. Ethane) Ethane Oil EBITDAX (Excl. Hedges)Income from HedgesLP Distributions from AM 5,194 4,505105 4,545 471 $2,728 89 $405 $2,305 $2,100 $2,086 $1,774 $1,786 $338 712 $1,77$41,669 $219 $282 $1,537 $1,520 2,253 $170 $201 261 56 1,847 261 40 $1,4$016,252 $1,250$464 173 $112 31 173 $135 $2 31 $1 3 6 2016 2017 2018 2019 2020 2021 2022 2016A 2017A 2018E 2019E 2020E 2021E 2022E 2016A 2017A 2018E 2019E 2020E 2021E 2022E Capital Expenditures Free Cash Flow(2) Free Cash Flow (Net of Land Maintenance Capex) Cumulative FCF DrillingLeasehold Acquisition & Maintenance Acquisitions $2,216 12 $588 $909 $769 $608 $47 2016 2017 201820192020 2021 2022 2018A 2019A 2020E 2021E 2022E 2016A 2017A 2018E 2019E 2020E 2021E 2022E Source: Management projections, Company Filings. (1) AM fully consolidated in SEC financial statement. (2) Free cash flow net of land maintenance capital. 47 $20 $589 $655 $588 $2,216 $1,854 $2,1 $163 $1$,18,56460 $1,850 $1,780 $238 $164 $1$61349 $1,660$1,6$814,443 $1,494 $238 1$,14,55211 $1,464 $164 $$11,,446542 $1,251 $1,179 $81 589 $1,362 $105 $2 $1,388 $103 9$ $1,148 $95 ,511 $1,084 Cumulative Free Cash Flow 2018E-2022E Base Case $1,615 Downside Pric ing Case $184 Downside Case $909 $1,406 $170 $326 $244 $285 $851 $ $112 $388 $155 $1,305 $1,003 $135 $1,140 $128 $1,107 $214 $ $905 03 $902 $616 $291 4,046 3,945402 87 452 3,605 3,330342 70 392 82 876 3,121 2,702286 59 331 58 834 756 648 2,70256 259 47 3,644 3,087 2022 3,222 2,816 2021 534 1,8472,253 2,822 2,568 2020 465 105 40 7 2,382 2,281 2019 419 1,92 1,920 2018 332 105 1,6 1,620 201 1,3 1,379 201 CONFIDENTIAL

GRAPHIC

 

Management Projections: AR Base Volumes Case AM ($ in millions, unless otherwise noted) Operations & EBITDA Low Pressure (Bcf/d) | Water Handling (MBbls/d) Capital Expenditures Gathering & Compression Water Handling Earn-out payment Stonewall MPLX JV Low Pressure Water Delivery Produced Water EBITDA $1,292 $491 $1,460 $925 $1,642 $1,081 $1, $1,642 413 $176 $1,413 $1,222 $1,222 $989 $989 $730 $730 7 $529 $404 $529 6 404 $81 5 $14 4 4 $220 6A 4 3.1 2.7 2018E 2019E 2020E 2.0121E 2022E 2016A 2017A 2016A 2017A 2018E 2019E 2020E 2021E 2022E 0.8 1.1 1.2 1.5 DCF20a17nA d Distrib20u18tEions per20U19nE it 2022E Distribution Breakdown 016A 2020E 2021E2018E – 2022E CAGR LP DCF per Unit LP Distributions per Unit AM LPs AMGP (IDRs) Series B Uni ts $4.26 $3.72 $4.29 $3.22 $3.75 -% 1% 1% 2% 2% 2% 2% $2.73 $3.24 $2.21 $4.10 % $2.06 $3.42 $4.10 $1.61 $1.49 $2.85 $3.42 $2.76 $1.72 $1.33 $1.03 $2.07 $2.85 2019E 20$1.61 $1.49 16A2017A 2018$E2.21 2020E 2021E 2022E 8%/2$91%.72 28%/29%32%/29% 18%/29% 15%/20% 15%/20% Growth(1) $1.33 1.76x 1.33x 1.28x1.30x 1.16x 1.10x 1.04x Rat$io1(2.) 03 16A 2016A 2017A 2018E 2019E 2020E 2021E 2022E Source: Management Projections, Company Filings. Note: Operational volumes based on annual average volumes. (1) YoY growth of LP DCF per unit and LP distributions per unit respectively. (2) Coverage ratio calculated as total DCF over total distributions. 48 YoY Coverage Total LP DCF$353$299$388$514$606$700$802 Tota2l0L1P6A 2017A 2018E 2019E 2020E 2021E 2022E Distributions$269$246$323$416$536$643$771 8% - % 1 22% 7A 1% 29% 30% E 2% 34% 36% 2% 38% 39% 2% 40% 41% 2 2% 41% 42% 92% 20 78% 201 68% 69% 2018 63% 64% 2019E 59% 60% 2020E 57% 58% 2021E 55% 57% 022E 20% 24% 6 261 6.9 243 220 205 5. 178 4.7 1 154 4. 124 3.5 107 94 2.8 1 2.2 73 1.7 52 1.4 40 41 29 $266 7 $491 $214 $266 $164 $815 $1,108 $2 $6$41265 $125 $164 $86 $719 $169 $176 $684 $9$2430 $611 $124 $2 $44 $214 $125 $125 $110 $186 $349 $75 $169 $352 $416 2019E $3$2926 2 $188 .4 $381 2018E $349 2017A 20 $92 $322 2020E 22$E229 $222801 02$12E20 CONFIDENTIAL

GRAPHIC

 

Management Projections: AR Downside Volumes Case AM ($ in millions, unless otherwise noted) Operations & EBITDA Low Pressure (Bcf/d) | Water Handling (MBbls/d) Capital Expenditures Gathering & Compression Water Handling Earn-out payment Stonewall Wastewater MPLX JV Low Pressure Water Delivery Produced Water EBITDA $925 $925 $815 $1,642 $1,413 $719 $1,409 $1,222 $1,105 $1,229 $989 $851 $2 $729 $214 $730 7 $529 $404 $529 6 404 6 5 $14 4 $682020E 2021E $1942022E $19 2.2 4 3.1 2.7 2016A 2017A 2018E 2019E 2020E 2.0121E 2022E 2016A 2017A 2018E 2019E 2020E 2021E 2022E 0.8 1.1 1.2 1.5 DCF20a17nA d Distrib20u18tEions per20U19nE it 2022E Distribution Breakdown 016A 2020E 2021E2018E – 2022E CAGR LP DCF per Unit LP Distributions per Unit AM LPs AMGP (IDRs) Series B Uni ts $4.29 $3.75 $3.32 -% 1% 1% 2% $3.01 $3.75 2% 2% 2% $2.39 $3.24 % $2.06 $3.42 $2.97$4.10 $1.61 $1.49 $2.58 $3.42 $2.76 $1.72 $2.15 $1.33 $1.03 $2.07 $2.85 2019E 20$1.61 $1.49 16A 2017A 2018$E2.21 2020E 2021E 2022E 64% Growth(1) $1.33 1.76x 1.33x 1.28x 1.15x 1.21x 1.14x 1.11x Rat$io1(2.) 03 16A 2016A 2017A 2018E 2019E 2020E 2021E 2022E Source: Management Projections, Company Filings. Note: Operational volumes based on annual average volumes. (1) YoY growth of LP DCF per unit and LP distributions per unit respectively. (2) Coverage ratio calculated as total DCF over total distributions. 49 YoY8%/2$91%.72 28%/29%16%/25%26%/20%10%/15%13%/15% Coverage Total LP DCF$353$299$387$450$567$625$706 Tota2l0L1P6A 2017A 2018E 2019E 2020E 2021E 2022E Distributions$269$246$323$403$485$559$643 8% - % 1 22% 7A 1% 29% 30% E 2% 34% 36% 2% 37% 39% 2% 38% 41% 2 2% 40% 42% 92% 20 78% 201 68% 69% 2018 63% 2019E 59% 61% 2020E 57% 60% 2021E 55% 58% 022E 16% 19% 62.192 4 178 189 172 154 154.4 124 3.8 1 3. 3.1 96 87 2.6 1 68 1.7 49 1.4 40 41 29 $491 0.00 7 $124 $491 $266 $266 $186 $646 $164 $14 $125 $176 $646 $125 $430 $124 $2 $214 $381 $488 $506 $169 $352 $1$83649 $75 $168 E $178 $272 $188 .42016A 2018E $381 2017A $349 $926019 $260 $85 $228 $224 $168 $147 CONFIDENTIAL

GRAPHIC

 

Management Projections: AR Base Volumes Case AMGP ($ in millions, unless otherwise noted) IDR LLC, Series B Cash Flow, and Tax Observations AMGP Total Distributions ’18 – ’22 CAGR  IDR LLC owns the 100% of the IDRs in AM and has two share classes SQ AM Distribution Policy SQ AM Fully Distributed $441$437 $36$9366   AMGP owns 100% of the Series A units Management owns 100% of the Series B units $415$416 $302 $300  Series B unitholders are entitled to receive up to 6% of the distributions from AM in excess of $7.5MM per quarter $237 $235 $326 $326  Remaining profits pass through AMGP via Series A shares $250 $251 $144 $147  Series B units scheduled to vest at a value of 6% of equity value above $2 billion in the event of a liquidation of IDR LLC AMGP currently pays corporate taxes of 21% and 4% at the federal and state taxes, respectively $86 $166 $52 $86 $101 $166  $48 $52$10 2016A $101 2017A2018E $48 2019E 2020E 2021E 2022E $10 2016A 2017A 2018E 2019E 2020E 2021E 2022E IDR LLC Cash Flow AMGP & Series B Unit Valuation(1,2,5) $592 Distributions to AMGP Taxes G&A Series B Reserved CF 2016A 2017A 2018E 2019E 2020E 2021E 2022E AM Distributions to IDR LLC $17 $70 $144 $237 $357 $464 $592 Series B Take --(2) (7) (12) (20) (26) (34) Cash Distributions to AMGP $17 $67 $137 $224 $338 $438 $559 G&A(3) (1) (1) (2) (2) (2) (2) (2) $85 Taxes (7) (7) (34) (56) (85) (111) (141) $2 CAFD to AMGP Shareholders $10 $59 $101 $166 $251 $326 $416 Illustrative Yield 3.3% 3.3% 3.3% 3.3% 3.3% 3.8% 5.0% $34$34 $11 $2 $1$00101 $$66 $ 2016A 2017A 2018E2019E2020E 2021E 2022E 2016A 2017A 2018E 2019E 2020E 2021E 2022E Source: Management Projections, Company Filings. (1) (2) (3) (4) (5) Implied AMGP and Series B valuation from 2016A through 2020E based on 2018E yield. Implied AMGP and Series B valuation from 2021E forward based on yield vs growth regression analysis. Excludes IPO related G&A. Series B valuation calculated as 6% of the valuation of AMGP less $2 billion. Illustrative yield based on regression analysis. 50 AMGP Valuation $290 $1,788 $3,049 $5,028 $7,587 $8,531 $8,343 Series B Valuation(4) N/A N/A $63 $182 $335 $392 $381 $17 $ $2 $2 $464 $34 $141 $2 $357 $2 $111 $416 $2 $237 $2 $326 $251 $2 $144 $56 $166 $69 $2 $ 2 $1100 $4$848 31% 43% CONFIDENTIAL

GRAPHIC

 

Management Projections: AR Downside Volumes Case AMGP ($ in millions, unless otherwise noted) IDR LLC, Series B Cash Flow, and Tax Observations AMGP Total Distributions  IDR LLC owns the 100% of the IDRs in AM and has two share classes SQ AM Distribution Policy SQ AM Fully Distributed $441   AMGP owns 100% of the Series A units Management owns 100% of the Series B units ’18 – ’22 CAGR $369 $370 $415 $302  Series B unitholders are entitled to receive up to 6% of the distributions from AM in excess of $7.5MM per quarter $313 $326 $237 $272 $326  Remaining profits pass through AMGP via Series A shares $250 $144 $190 $166 $266  Series B units scheduled to vest at a value of 6% of equity value above $2 billion in the event of a liquidation of IDR LLC AMGP currently pays corporate taxes of 21% and 4% at the federal and state taxes, respectively $86 $146 $101 $52 $215 $86  $48 $157 2019E $10 $52 2016A $10 2017A $48 $120018E 2020E 2021E 2022E 2016A 2017A 2018E 2019E 2020E 2021E 2022E IDR LLC Cash Flow AMGP & Series B Unit Valuation(1,2,5) Distributions to AMGP Taxes G&A Series B Reserved CF 2016A 2017A 2018E 2019E 2020E 2021E 2022E $2 AM Distributions to IDR LLC $17 $70 $144 $225 $306 $380 $464 $464 $2 Series B Take --(2) (7) (12) (17) (21) (26) Cash Distributions to AMGP $17 $67 $137 $213 $290 $359 $438 (3) (1) (1) (2) (2) (2) (2) (2) G&A Taxes (7) (7) (34) (53) (73) (90) (111) $2 $2 CAFD to AMGP Shareholders $10 $59 $101 $157 $215 $266 $326 $53 Illustrative Yield 3.3% 3.3% 3.3% 3.3% 3.3% 4.8% 5.7% $2 $34 165 $1 $2 $1 $17 $$66 $$1100 2016A 2017A 2018E 2019E2020E2021E 2022E 2016A 2017A 2018E 2019E 2020E 2021E 2022E Source: Management Projections, Company Filings. (1) (2) (3) (4) Implied AMGP and Series B valuation from 2016A through 2020E based on 2018E yield. Implied AMGP and Series B valuation from 2021E forward based on yield vs growth regression analysis derived on slide 18. Excludes IPO related G&A. Series B Valuation calculated as 6% of the valuation of AMGP less $2 billion. 51 AMGP Valuation $290 $1,788 $3,049 $4,768 $6,508 $5,511 $5,725 Series B Valuation(4) N/A N/A $63 $166 $270 $211 $223 $38$02 $2 $111 $306 $2$2 $90 $326 $225 $73 $266 $144 $56 $215 $157 $2 $69 $34 $ $1$01001 $$4488 34% 26% CONFIDENTIAL

GRAPHIC

 

AM Status Quo AR Base Volumes Case, AR Downside Volumes Case, and Wall Street Consensus ($ in millions, unless otherwise noted) Wall Street Consensus Mgmt. Projections at AR Base Case Mgmt. Projections at AR Downside Productio n Case 2019E – 2022E CAGR Commentary EBITDA $4.29 $1,642  AM is covered by 14 analysts as compared to 22 for AR and 12 for AMGP $3.81 $1,413 $1,382 $1,564 $3.42 $1,222 $1,409  Median price target of $37.50 as of 10/5/2018 $1,152 $989 $1,229 $931 $1,105 $730 $709 $729  Average price target range of $33.00 - $51.00 as of 10/5/2018 $851 $529 2017A 2018E 2019E 2020E 2021E 2022E 2019E – 2022E CAGR 2019E – 2022E CAGR Distributable Cash Flow / LP Unit Distributions per Unit 1E $4.26 $4.10 $3.51 $3.42 $3.72 $3.75 $3.13 $2.85 $3.42 $3.22 $3.17 $3.32 $2.97 $2.21 $2.21 $2.71 $2.73 $2.82 $2.58 $1.72 $1.72 $2.15 $3.01 $1.33 $1.71 $2.20 $2.06 $2.39 $2.06 $1.61 2017A 2018E 2019E 2020E 2021E 2022E 2017A 2018E 2019E 2020E 2021E 2022E 52 Source: Management Projections, Thomson One, FactSet as of 10/5/2018. 23% 17% 17% 16% 5% 16% 18% 19% 18% CONFIDENTIAL

GRAPHIC

 

AMGP Status Quo AR Base Volumes Case, AR Downside Volumes Case, and Wall Street Consensus ($ in millions, unless otherwise noted) Wall Street Consensus Mgmt. Projections at AR Base Case Mgmt. Projections at AR Downside Productio n Case 2019E – 2022E CAGR Commentary EBITDA $4.29 $559  AMGP is covered by 12 analysts as compared to 22 for AR and 14 for AM $3.81 $438 $3.42 $458 $438 $390  Median price target of $23.00 as of 10/5/2018 $338 $290 $359 $224  Average price target range of $19.00 - $27.00 as of 10/5/2018 $334 $137 $133 $213 $224 $137 $59 2017A 2018E 2019E 2020E 2021E 2022E 2019E – 2022E CAGR 2019E – 2022E CAGR Total Distributions to AMGP Shareholders Distributions per Share 1E $416 $2.23 $326 $1.75 $326 $1.75 $251 $266 $1.35 $1.43 $215 $1.15 $166 $0.89 $250 $1.34 $101 $0.54 $100 $0.54 $157 $165 $0.85 $0.89 $56 $0.30 $101 $0.54 2017A 2018E 2019E 2020E 2021E 2022E 2017A 2018E 2019E 2020E 2021E 2022E 53 Source: Management Projections, Thomson One, FactSet as of 10/5/2018. Note: WSC estimates available for AMGP through 2020E. 2017A distributions / share represents 4th quarter distribution annualized. 36% 27% 36% 27% 36% 27% CONFIDENTIAL

GRAPHIC

 

PF AMGP Projections at Transaction AR Base Volumes Case & AR Downside Volumes Case ($ in millions, unless otherwise noted) ll Street Consensus EBITDA Mgmt. Projections at AR Base Case Mgmt. Projections at AR Downside Productio n Case Distributable Cash Flow 2019E – 2022E CAGR 2019E – 2022E CAGR $4.29 $1,642 $1,392 $3.81 $1,4$133.42 $1,210 $1,222 $1,008 $1,409 $1,195 $989 $822 $1,229 $1,054 $1,105 $928 $851 $695 2019E 2020E 2021E 2022E 2019E 2020E 2021E 2022E Distributable Cash Flow / Share Dividend / Share 2019E – 2022E CAGR 1E 2019E – 2022E CAGR $2.31 $2.74 $2.38 $1.93 $1.98 $1.60 $2.35 $1.90 $1.64 $2.07 $1.24 $1.65 $1.83 $1.44 $1.15 $1.38 2019E 2020E 2021E 2022E 2019E 2020E 2021E 2022E 54 Source: Management Projections Note: Analysis based on fully diluted share count. 19% 19% 23% 18% 19% 20% 18% 18% CONFIDENTIAL

GRAPHIC

 

Cost of Capital 55 CONFIDENTIAL

GRAPHIC

 

SQ AM Peer Group Cost of Equity Analysis Comparable Public Company Yield-Based Cost of Equity Expected Total Return Expected Current - 2020E Distribution CAGR Long-Term Economic Growth Estimate Expected Growth(1) Company Current Yield Implied Total Return 4.0% 5.6% 6.7% 12.4% CNX M idstream Partners LP 14.9% 4.0% 5.7% 6.0% 11.7% Hess M idstream Partners LP 15.2% 4.0% 5.7% 5.6% 11.3% BP M idstream Partners LP 15.1% 4.0% 5.5% 5.5% 10.9% Valero Energy Partners LP 13.7% 4.0% 5.6% 8.3% 13.8% EQT M idstream Partners LP 14.3% Cost of Equity Sensitized Peer Total Return Cost of Equity Barra Beta Low High (2) Raw Beta 0.86 1.16 (3) Spot Risk-Free Rate 3.3% 3.3% Equity Risk Premium (4) 6.0% 6.0% Source: Bloomberg, Duff & Phelps, FactSet, Federal Reserve, Company filings as of 10/5/2018. (1) Weights Expected Current – 2020E distribution growth estimates 15% and long-term economic growth estimate by 85% to arrive at a long-term distribution growth estimate. Barra beta as of 8/31/2018. Illustrative low and high range reflects a -/+ 15% range around Barra beta. 20-year treasury bond yield as of 10/5/18. Duff & Phelps historical arithmetic premium. (2) (3) (4) 56 Cost of Equity8.5%10.3% Cost of Equity 11.2% 12.2% M edian 14.9% 4.0% 5.6% 6.0% 11.7% M ean 14.4% 4.0% 5.6% 5.9% 11.5% Western Gas Partners, L.P. 6.1% 4.0% 4.3% 8.3% 12.6% Shell M idstream Partners LP 11.6% 4.0% 5.1% 6.7% 11.8% Noble M idstream Partners LP 20.1% 4.0% 6.4% 5.3% 11.7% Phillips 66 Partners LP 10.5% 4.0% 5.0% 5.4% 10.4% A B C D E F CONFIDENTIAL

GRAPHIC

 

SQ AMGP Peer Group Cost of Equity Analysis Comparable Public Company Yield-Based Cost of Equity Expected Total Return Expected Current - 2020E Distribution CAGR Long-Term Economic Growth Estimate Expected Growth(1) Company Current Yield Implied Total Return 4.0% 4.7% 7.2% 11.9% Western Gas Equity Partners, LP 9.0% Cost of Equity Sensitized Peer Total Return Cost of Equity Barra Beta Low High (2) Raw Beta 0.70 0.95 (3) Spot Risk-Free Rate 3.3% 3.3% Equity Risk Premium (4) 6.0% 6.0% Source: Bloomberg, Duff & Phelps, FactSet, Federal Reserve, Company filings as of 10/5/2018. (1) Weights Expected Current – 2020E distribution growth estimates 15% and long-term economic growth estimate by 85% to arrive at a long-term distribution growth estimate. Barra beta as of 8/31/2018. Illustrative low and high range reflects a -/+ 15% range around Barra beta. 20-year treasury bond yield as of 10/5/18. Duff & Phelps historical arithmetic premium. (2) (3) (4) 57 Cost of Equity7.6%9.1% Cost of Equity 10.7% 11.7% M edian 9.0% 4.0% 4.7% 6.5% 11.2% M ean 9.0% 4.0% 4.7% 6.5% 11.2% EQT GP Holdings LP 9.0% 4.0% 4.7% 5.8% 10.5% A B C D E F CONFIDENTIAL

GRAPHIC

 

PF AMGP Peer Group WACC Analysis Expected Total Return 2018E - 2020E Dividend CAGR Long-Term Economic Growth Estimate (1) Company Expected Growth Current Yield Implied Total Return Kinder M organ Inc 4.0% 7.1% 9.9% 25.0% 2.8% 4.0% 4.9% 4.8% 9.7% Plains All Americ an Pipeline GP 9.7% 4.0% 3.6% 6.2% 9.8% Targa Resourc es Corp. 1.1% 4.0% 4.7% 5.8% 10.5% EQT GP Holdings LP 9.0% 4.0% 5.6% 6.7% 12.4% CNX M idstream Partners LP 14.9% 4.0% 5.7% 6.0% 11.7% Hess M idstream Partners LP 15.2% 4.0% 5.7% 5.6% 11.3% BP M idstream Partners LP 15.1% 4.0% 5.5% 5.5% 10.9% Valero Energy Partners LP 13.7% Source: Bloomberg, Duff & Phelps, FactSet, Federal Reserve, Company filings as of 10/5/2018. (1) Weights Expected Current – 2020E distribution growth estimates 15% and long-term economic growth estimate by 85% to arrive at a long-term distribution growth estimate. 58 M edian 12.0% 4.0% 5.2% 5.8% 11.3% M ean 12.4% 4.0% 5.3% 5.9% 11.1% Shell M idstream Partners LP 11.6% 4.0% 5.1% 6.7% 11.8% Noble M idstream Partners LP 20.1% 4.0% 6.4% 5.3% 11.7% EQT M idstream Partners LP 14.3% 4.0% 5.6% 8.3% 13.8% Western Gas Equity Partners, LP 9.0% 4.0% 4.7% 7.2% 11.9% The Williams Companies, Inc . 12.0% 4.0% 5.2% 4.3% 9.5% SemGroup Corporation 4.9% 4.0% 4.1% 8.2% 12.3% ONEOK, Inc . 10.5% 4.0% 5.0% 4.3% 9.3% A B C D E F CONFIDENTIAL

GRAPHIC

 

PF AMGP Peer Group WACC Analysis (cont.) Cost of Equity Comparable Company Yield-Based Cost of Equity Barra Beta Low High Low High (2) Raw Beta 0.84 1.14 (3) Spot Risk-Free Rate 3.3% 3.3% Cost of Equity 10.8% 11.8% Equity Risk Premium (4) 6.0% 6.0% Market Value of Equity $8,853 $8,853 Cost of Capital PF Capital Structure Cost of Capital Optimal Capital Structure(5) Low High Low High Cost of Equity Cost of Debt 10.8% 3.4% 11.8% 4.9% Cost of Equity 10.8% 3.4% 11.8% 4.9% (1) Cost of Debt Market Value of Equity Total Debt $8,853 $3,460 $8,853 $3,460 Market Value of Equity Total Debt $8,853 $1,420 $8,853 $1,420 Source: Bloomberg, Duff & Phelps, FactSet, Federal Reserve, Company filings as of 10/5/2018. (1) (2) (3) (4) (5) Illustrative low and high range reflects a -/+ 100 bps range around after tax current 5.6% cost of debt at AM. Barra beta as of 8/31/2018. Illustrative low and high range reflects a -/+ 15% range around Barra beta. 20-year treasury bond yield as of 9/21/18. Duff & Phelps historical arithmetic premium. Optimal Capital Structure based on Total Debt of 3.5x 2019E EBITDA 59 Cost of Equity9.8%10.9% Cost of Capital8.7%9.9% Cost of Capital10.8%11.8% Cost of Equity8.4%10.2% CONFIDENTIAL

GRAPHIC

 

Disclosure Statement Tudor, Pickering, Holt & Co. does not provide accounting, tax or legal advice. In addition, we mutually agree that, subject to applicable law, you (and your employees, representatives and other agents) may disclose any aspects of any potential transaction or structure described herein that are necessary to support any U.S. federal income tax benefits, and all materials of any kind (including tax opinions and other tax analyses) related to those benefits, with no limitations imposed by Tudor, Pickering, Holt & Co. About The Firm Tudor, Pickering, Holt & Co. is an integrated energy investment and merchant bank, providing high quality advice and services to institutional and corporate clients. Through the company’s two broker-dealer units, Tudor, Pickering, Holt & Co. Securities, Inc. (TPHCSI) and Tudor Pickering Holt & Co Advisors LP (TPHCA), members FINRA, together with affiliates in the United Kingdom and Canada, the company offers securities and investment banking services to the energy community. Perella Weinberg Partners Capital Management LP is an SEC registered investment adviser that delivers a suite of energy investment strategies. The information contained herein is confidential (except for information relating to United States tax issues) and may not be reproduced in whole or in part. Tudor, Pickering, Holt & Co. assumes no responsibility for independent verification of third-party information and has relied on such information being complete and accurate in all material respects. To the extent such information includes estimates and forecasts of future financial performance (including estimates of potential cost savings and synergies) prepared by, reviewed or discussed with the managements of your company and/ or other potential transaction participants or obtained from public sources, we have assumed that such estimates and forecasts have been reasonably prepared on bases reflecting the best currently available estimates and judgments of such managements (or, with respect to estimates and forecasts obtained from public sources, represent reasonable estimates). These materials were designed for use by specific persons familiar with the business and the affairs of your company for use in a specific context and were not prepared with a view to public disclosure or to conform with any disclosure standards under any state, federal or international securities laws or other laws, rules or regulations. The firm, headquartered in Houston, Texas, has approximately 170 employees and offices in Calgary, Canada; Denver, Colorado; New York, New York; and London, England. Contact Us Houston (Research, Sales and Trading): 713-333-2960 Houston (Investment Banking): 713-333-7100 Houston (Asset Management): 713-337-3999 Denver (Sales): 303-300-1900 Denver (Investment Banking): 303-300-1900 New York (Investment Banking): 212-610-1660 New York (Research, Sales): 212-610-1600 London: +011 44(0) 20 7268 2800 Calgary: 403-705-7830 Under no circumstances is this presentation to be used or considered as an offer to sell or a solicitation of any offer to buy, any security. Prior to making any trade, you should discuss with your professional tax, accounting, or regulatory advisers how such particular trade(s) affect you. This brief statement does not disclose all of the risks and other significant aspects of entering into any particular transaction. www.TPHco.com Tudor, Pickering, Holt & Co. operates in the United Kingdom under the trading name Perella Weinberg Partners UK LLP (authorized and regulated by the Financial Conduct Authority), and in Canada through its affiliate, Tudor, Pickering, Holt & Co. Securities – Canada, ULC, located in Calgary, Alberta. Copyright 2018 — Tudor, Pickering, Holt & Co. 60 CONFIDENTIAL

GRAPHIC