CONE Midstream Partners LP (NYSE:CNNX) ("CONE Midstream" or the
"Partnership") today reported financial and operational results for
the three months ended June 30, 2017(1).
Second Quarter Results
Highlights of second quarter 2017 results attributable to the
Partnership as compared to the second quarter of 2016
include:(2)
- Net income of $29.0 million as compared to $23.2 million
- Average daily throughput volumes of 981 billion Btu per day
(BBtu/d) as compared to 857 BBtu/d
- Net cash provided by operating activities of $42.3 million as
compared to $41.8 million
- Adjusted EBITDA(3) of $34.4 million as compared to $26.9
million
- Distributable cash flow (DCF)(3) of $29.6 million as compared
to $23.6 million
- Cash distribution coverage(3) of 1.50x on an as-declared
basis
Management Comment
"Second quarter financial and operating results
were in-line with expectations," said John T. Lewis, Chief
Executive Officer of CONE Midstream GP LLC (the "General
Partner"). "Benefiting from the fourth quarter 2016
acquisition of the remaining 25% interest in the Anchor Systems and
our continuing attention to operating cost control, net income
attributable to the Partnership, Adjusted EBITDA and distributable
cash flow all increased by approximately 25% as compared to the
second quarter of 2016. These results keep us on-track to
achieve full year 2017 results in line with our current EBITDA and
DCF guidance.
"I would also like to highlight the June 28th
closing of Noble Energy's sale of their Appalachian acreage
position in southwestern Pennsylvania and West Virginia to HG
Energy," continued Mr. Lewis. "We are pleased to welcome HG
as a new shipper on the CONE system and are actively engaged with
them to provide gathering services to support and increase their
current production as well as the future development of their
acquired acreage."
Quarterly Distribution
As previously announced, the Board of Directors
of the General Partner declared a quarterly cash distribution
of $0.2922 per unit with respect to the second quarter of
2017. The distribution payment will be made on August 14,
2017 to unitholders of record at the close of business on August 4,
2017. The distribution, which equates to an annual rate of $1.1688
per unit, represents an increase of 3.6% over the prior quarter and
an increase of 15.1% over the distribution paid with respect to the
second quarter of 2016.
Capital Investment and
Resources
CONE Midstream's allocated second quarter 2017
share of investment in expansion projects was $6.4 million. Total
expansion capital investment at the three development companies in
which CONE Midstream holds controlling interests was $7.7 million.
CONE Midstream's respective share of maintenance capital
expenditures for the three development companies for the second
quarter of 2017 was $3.7 million. Maintenance capital
expenditures in the aggregate for the development companies in
which CONE Midstream holds controlling interests totaled $4.6
million.
As of June 30, 2017, CONE Midstream had
outstanding borrowings of $161.0 million under its $250 million
revolving credit facility and a cash balance of $4.9 million.
Second Quarter Financial and Operational
Results Conference Call
A conference call and webcast, during which
management will discuss second quarter 2017 financial and
operational results and 2017 guidance, is scheduled for August 7,
2017 at 11:00 a.m. Eastern Time. Prepared remarks by members of
management will be followed by a question and answer period.
Interested parties may listen via webcast by using the link posted
on the "Events" page of our website, www.conemidstream.com, or
at http://services.choruscall.com/links/cnnx170807.html.
Participants who would like to ask questions may join the
conference by phone at 888-349-0097 (international 412-902-0126)
five to ten minutes prior to the scheduled start time (reference
the CONE Midstream call). An on-demand replay of the webcast
will be also be available at
http://services.choruscall.com/links/cnnx170807.html shortly
after the conclusion of the conference call. A telephonic
replay will be available through August 21, 2017 by dialing
877-344-7529 (international: 412-317-0088) and using the conference
playback number 10110565.
_____________ |
(1) |
Unless
otherwise indicated, the reporting measures included in this news
release reflect the unallocated total activity of the three
development companies jointly owned by the Partnership and CONE
Gathering LLC (“CONE Gathering”). The Partnership's current
economic interests in the development companies are: 100% in the
Anchor Systems, 5% in the Growth Systems, and 5% in the Additional
Systems. Because the Partnership owns a controlling interest
in each of the three development companies, it fully consolidates
their financial results. CONE Gathering is a midstream joint
venture formed by CONSOL Energy Inc. and Noble Energy, Inc. that
owns non-controlling interests in the Partnership’s development
companies. |
|
|
(2) |
Effective
November 16, 2016, the Partnership acquired the remaining 25%
controlling interest in the Anchor Systems, which brought its
controlling interest in that system to 100%. As such, net
results for the second quarter 2017 include 100% of the Anchor
Systems, and net results for the second quarter 2016 include only
75% of the Anchor Systems. |
|
|
(3) |
Adjusted
EBITDA and DCF are not measures that are recognized under
accounting principles generally accepted in the U.S.
(“GAAP”). Definitions and reconciliations of these non-GAAP
measures to GAAP reporting measures appear in the financial tables
which follow. |
|
|
* * * * *
CONE Midstream Partners LP is a master limited
partnership that owns, operates, develops and acquires gathering
and other midstream energy assets to service natural gas production
in the Appalachian Basin in Pennsylvania and West Virginia.
Our assets include natural gas gathering pipelines and compression
and dehydration facilities, as well as condensate gathering,
collection, separation and stabilization facilities. More
information is available on our website www.conemidstream.com.
* * * * *
This press release serves a qualified notice to
nominees as provided for under Treasury Regulation Section
1.1446-4(b). Nominees should treat one hundred percent
(100.0%) of CONE Midstream’s distributions to non-U.S.
investors as being attributed to income that is effectively
connected with a United States trade or business.
Accordingly, CONE Midstream's distributions to non-U.S. investors
are subject to federal income tax withholding at the highest
applicable effective tax rate. Nominees, and not CONE
Midstream, are treated as withholding agents responsible for
withholding on the distributions received by them on behalf of
non-U.S. investors.
* * * * *
This press release contains forward-looking
statements within the meaning of the federal securities laws.
Statements that are predictive in nature, that depend upon or refer
to future events or conditions or that include the words "will,"
"believe," "expect," "anticipate," "intend," "estimate" and other
expressions that are predictions of or indicate future events and
trends and that do not relate to historical matters identify
forward-looking statements. You should not place undue reliance on
forward-looking statements. Forward-looking statements are
not guarantees of future performance and involve certain risks,
uncertainties and assumptions that are difficult to predict, and
there can be no assurance that actual outcomes and results will not
differ materially from those expected by our management. You
should not place undue reliance on forward-looking statements.
Although forward-looking statements reflect our
good faith beliefs at the time they are made, they involve known
and unknown risks, uncertainties and other factors. For more
information concerning factors that could cause actual results to
differ materially from those conveyed in the forward-looking
statements, including, among others, that our business plans may
change as circumstances warrant, please refer to the "Risk Factors"
and "Forward-Looking Statements" sections of our Annual Report on
Form 10-K and Quarterly Reports on Form 10-Q. We undertake no
obligation to publicly update or revise any forward-looking
statement, whether as a result of new information, future events,
changed circumstances or otherwise, unless required by law.
* * * * *
|
CONE MIDSTREAM PARTNERS
LPCONSOLIDATED STATEMENTS OF
OPERATIONS(in thousands, except per unit
data)(unaudited) |
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
2017 |
|
2016 |
|
2017 |
|
2016 |
Revenue |
|
|
|
|
|
|
|
Gathering
revenue — related party |
$ |
55,667 |
|
|
$ |
58,407 |
|
|
$ |
114,625 |
|
|
$ |
120,655 |
|
Gathering
revenue — third party |
867 |
|
|
— |
|
|
867 |
|
|
— |
|
Total Revenue |
56,534 |
|
|
58,407 |
|
|
115,492 |
|
|
120,655 |
|
Expenses |
|
|
|
|
|
|
|
Operating
expense — related party |
7,089 |
|
|
7,078 |
|
|
14,717 |
|
|
15,422 |
|
Operating
expense — third party |
5,957 |
|
|
7,879 |
|
|
12,590 |
|
|
16,553 |
|
General
and administrative expense — related party |
2,715 |
|
|
2,213 |
|
|
5,651 |
|
|
3,897 |
|
General
and administrative expense — third party |
981 |
|
|
1,153 |
|
|
2,120 |
|
|
2,147 |
|
Loss on
asset sales |
3,241 |
|
|
10,083 |
|
|
3,914 |
|
|
10,083 |
|
Depreciation expense |
5,675 |
|
|
5,152 |
|
|
11,346 |
|
|
9,992 |
|
Interest
expense |
1,124 |
|
|
381 |
|
|
2,162 |
|
|
800 |
|
Total Expense |
26,782 |
|
|
33,939 |
|
|
52,500 |
|
|
58,894 |
|
Net
Income |
29,752 |
|
|
24,468 |
|
|
62,992 |
|
|
61,761 |
|
Less: Net income
attributable to noncontrolling interest |
761 |
|
|
1,251 |
|
|
3,934 |
|
|
13,755 |
|
Net Income
Attributable to General and Limited Partner Ownership Interest in
CONE Midstream Partners LP |
$ |
28,991 |
|
|
$ |
23,217 |
|
|
$ |
59,058 |
|
|
$ |
48,006 |
|
|
|
|
|
|
|
|
|
Calculation of
Limited Partner Interest in Net Income: |
|
|
|
|
|
|
|
Net Income Attributable
to General and Limited Partner Ownership Interest in CONE Midstream
Partners LP |
$ |
28,991 |
|
|
$ |
23,217 |
|
|
$ |
59,058 |
|
|
$ |
48,006 |
|
Less: General partner
interest in net income, including incentive distribution
rights |
1,305 |
|
|
464 |
|
|
2,434 |
|
|
960 |
|
Limited partner
interest in net income |
$ |
27,686 |
|
|
$ |
22,753 |
|
|
$ |
56,624 |
|
|
$ |
47,046 |
|
|
|
|
|
|
|
|
|
Net income per Limited
Partner unit - Basic |
$ |
0.44 |
|
|
$ |
0.39 |
|
|
$ |
0.89 |
|
|
$ |
0.81 |
|
Net Income per Limited
Partner unit - Diluted |
$ |
0.44 |
|
|
$ |
0.39 |
|
|
$ |
0.89 |
|
|
$ |
0.81 |
|
|
|
|
|
|
|
|
|
Limited Partner units
outstanding - Basic |
63,585 |
|
|
58,343 |
|
|
63,575 |
|
|
58,343 |
|
Limited Partner unit
outstanding - Diluted |
63,644 |
|
|
58,415 |
|
|
63,630 |
|
|
58,397 |
|
|
|
|
|
|
|
|
|
Cash distributions
declared per unit (*) |
$ |
0.2922 |
|
|
$ |
0.2540 |
|
|
$ |
0.5743 |
|
|
$ |
0.4990 |
|
(*) |
Represents
the cash distributions declared during the month following the end
of each respective quarterly period. |
CONE MIDSTREAM PARTNERS
LPCONSOLIDATED BALANCE SHEETS(in
thousands, except number of
units)(unaudited) |
|
|
June 30, 2017 |
|
December 31, 2016 |
ASSETS |
|
|
|
Current Assets: |
|
|
|
Cash |
$ |
4,866 |
|
|
$ |
6,421 |
|
Receivables — related party |
18,425 |
|
|
22,434 |
|
Receivables — third party |
5,243 |
|
|
— |
|
Other
current assets |
1,914 |
|
|
2,181 |
|
Total Current Assets |
30,448 |
|
|
31,036 |
|
Property and
Equipment: |
|
|
|
Property
and equipment |
940,208 |
|
|
930,732 |
|
Less —
accumulated depreciation |
62,394 |
|
|
52,172 |
|
Property and Equipment — Net |
877,814 |
|
|
878,560 |
|
Other
assets |
675 |
|
|
8,961 |
|
TOTAL ASSETS |
$ |
908,937 |
|
|
$ |
918,557 |
|
|
|
|
|
LIABILITIES AND
EQUITY |
|
|
|
Current
Liabilities: |
|
|
|
Accounts
payable |
$ |
18,880 |
|
|
$ |
18,007 |
|
Accounts
payable — related party |
2,728 |
|
|
8,289 |
|
Total Current Liabilities |
21,608 |
|
|
26,296 |
|
Other Liabilities: |
|
|
|
Revolving
credit facility |
161,000 |
|
|
167,000 |
|
Total Liabilities |
182,608 |
|
|
193,296 |
|
Partners' Capital: |
|
|
|
Common
units (34,422,212 units issued and outstanding at June 30, 2017 and
34,363,371 units issued and outstanding at December 31, 2016) |
430,171 |
|
|
418,352 |
|
Subordinated units (29,163,121 units issued and outstanding at June
30, 2017 and December 31, 2016) |
(56,185 |
) |
|
(65,986 |
) |
General
partner interest |
(1,451 |
) |
|
(2,311 |
) |
Partners'
capital attributable to CONE Midstream Partners LP |
372,535 |
|
|
350,055 |
|
Noncontrolling
interest |
353,794 |
|
|
375,206 |
|
Total Partners' Capital |
726,329 |
|
|
725,261 |
|
TOTAL LIABILITIES AND PARTNERS'
CAPITAL |
$ |
908,937 |
|
|
$ |
918,557 |
|
|
CONE MIDSTREAM PARTNERS
LPCONSOLIDATED STATEMENTS OF CASH
FLOWS(in
thousands)(unaudited) |
|
|
Three Months EndedJune
30, |
|
2017 |
|
2016 |
Cash Flows from
Operating Activities: |
|
|
|
Net
Income |
$ |
29,752 |
|
|
$ |
24,468 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
Depreciation expense and amortization of debt issuance costs |
5,717 |
|
|
5,193 |
|
Unit-based compensation |
367 |
|
|
219 |
|
Loss on
asset sales |
3,241 |
|
|
10,083 |
|
Other |
84 |
|
|
(132 |
) |
Changes
in assets and liabilities: |
|
|
|
Receivables — related party |
4,467 |
|
|
4,434 |
|
Receivables — third party |
(867 |
) |
|
— |
|
Other current and non-current assets |
3,571 |
|
|
453 |
|
Accounts payable |
(1,259 |
) |
|
(3,064 |
) |
Accounts payable — related party |
(2,815 |
) |
|
123 |
|
Net Cash Provided by Operating Activities |
42,258 |
|
|
41,777 |
|
|
|
|
|
Cash Flows from
Investing Activities: |
|
|
|
Capital
expenditures |
(12,223 |
) |
|
(9,338 |
) |
Proceeds
from sale of assets |
14,000 |
|
|
— |
|
Net Cash Provided by (Used in) Investing
Activities |
1,777 |
|
|
(9,338 |
) |
|
|
|
|
Cash Flows from
Financing Activities: |
|
|
|
Contributions to (distributions from) general partners and
noncontrolling interest holders, net |
(25,345 |
) |
|
— |
|
Quarterly
distributions to unitholders |
(18,842 |
) |
|
(14,593 |
) |
Net
payments on revolving credit facility |
(1,000 |
) |
|
(27,000 |
) |
Vested
units withheld for unitholders taxes |
— |
|
|
(23 |
) |
Net Cash Used In Financing Activities |
(45,187 |
) |
|
(41,616 |
) |
|
|
|
|
Net Decrease in
Cash |
(1,152 |
) |
|
(9,177 |
) |
Cash at
Beginning of Period |
6,018 |
|
|
14,273 |
|
Cash at End of
Period |
$ |
4,866 |
|
|
$ |
5,096 |
|
CONE MIDSTREAM PARTNERS
LPRECONCILIATION OF NET INCOME TO ADJUSTED EBITDA
AND DISTRIBUTABLE CASH FLOW(in
thousands)
Definition of Non-GAAP Financial Measures
EBITDA and Adjusted EBITDA
We define EBITDA as net income (loss) before net interest
expense, depreciation and amortization, and Adjusted EBITDA as
EBITDA adjusted for non-cash items which should not be included in
the calculation of distributable cash flow. EBITDA and Adjusted
EBITDA are used as supplemental financial measures by management
and by external users of our financial statements, such as
investors, industry analysts, lenders and ratings agencies, to
assess:
- our operating performance as compared to those of other
companies in the midstream energy industry, without regard to
financing methods, historical cost basis or capital structure;
- the ability of our assets to generate sufficient cash flow to
make distributions to our partners;
- our ability to incur and service debt and fund capital
expenditures; and
- the viability of acquisitions and other capital expenditure
projects and the returns on investment of various investment
opportunities.
We believe that the presentation of EBITDA and Adjusted EBITDA
provides information that is useful to investors in assessing our
financial condition and results of operations. The GAAP measures
most directly comparable to EBITDA and Adjusted EBITDA are net
income and net cash provided by operating activities. EBITDA and
Adjusted EBITDA should not be considered alternatives to net
income, net cash provided by operating activities or any other
measure of financial performance or liquidity presented in
accordance with GAAP. EBITDA and Adjusted EBITDA exclude
some, but not all, items that affect net income or net cash, and
these measures may vary from those of other companies. As a result,
EBITDA and Adjusted EBITDA as presented herein may not be
comparable to similarly titled measures that other companies may
use.
Distributable Cash Flow
We define distributable cash flow as Adjusted EBITDA less net
income attributable to noncontrolling interest, cash interest paid
and maintenance capital expenditures, each net to the Partnership.
Distributable cash flow does not reflect changes in working capital
balances.
Distributable cash flow is used as a supplemental financial
measure by management and by external users of our financial
statements, such as investors, industry analysts, lenders and
ratings agencies, to assess:
- the ability of our assets to generate cash sufficient to
support our indebtedness and make future cash distributions to our
unitholders; and
- the attractiveness of capital projects and acquisitions and the
overall rates of return on alternative investment
opportunities.
We believe that the presentation of distributable cash flow in
this release provides information useful to investors in assessing
our financial condition and results of operations. The GAAP
measures most directly comparable to distributable cash flow are
net income and net cash provided by operating activities.
Distributable cash flow should not be considered an alternative to
net income, net cash provided by operating activities or any other
measure of financial performance or liquidity presented in
accordance with GAAP. Distributable cash flow excludes some, but
not all, items that affect net income or net cash, and these
measures may vary from those of other companies. As a result, our
distributable cash flow may not be comparable to similarly titled
measures that other companies may use.
The following table presents a reconciliation of the non-GAAP
measures of adjusted EBITDA and distributable cash flow to the most
directly comparable GAAP financial measures of net income and net
cash provided by operating activities.
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
(unaudited) |
|
2017 |
|
2016 |
|
2017 |
|
2016 |
Net
Income |
|
$ |
29,752 |
|
|
$ |
24,468 |
|
|
$ |
62,992 |
|
|
$ |
61,761 |
|
Depreciation expense |
|
5,675 |
|
|
5,152 |
|
|
11,346 |
|
|
9,992 |
|
Interest
expense |
|
1,124 |
|
|
381 |
|
|
2,162 |
|
|
800 |
|
EBITDA |
|
36,551 |
|
|
30,001 |
|
|
76,500 |
|
|
72,553 |
|
Non-cash
unit-based compensation expense |
|
367 |
|
|
219 |
|
|
650 |
|
|
355 |
|
Loss on
asset sales |
|
3,241 |
|
|
10,083 |
|
|
3,914 |
|
|
10,083 |
|
Adjusted
EBITDA |
|
40,159 |
|
|
40,303 |
|
|
81,064 |
|
|
82,991 |
|
Less: |
|
|
|
|
|
|
|
|
Net
income attributable to noncontrolling interest |
|
761 |
|
|
1,251 |
|
|
3,934 |
|
|
13,755 |
|
Depreciation expense attributable to noncontrolling interest |
|
1,833 |
|
|
2,409 |
|
|
3,663 |
|
|
4,694 |
|
Other
expenses attributable to noncontrolling interest |
|
112 |
|
|
127 |
|
|
194 |
|
|
316 |
|
Loss on
asset sales attributable to noncontrolling interest |
|
3,079 |
|
|
9,579 |
|
|
3,718 |
|
|
9,579 |
|
Adjusted EBITDA
Attributable to General and Limited Partner Ownership Interest in
CONE Midstream Partners LP |
|
$ |
34,374 |
|
|
$ |
26,937 |
|
|
$ |
69,555 |
|
|
$ |
54,647 |
|
Less: cash interest paid, net |
|
1,079 |
|
|
254 |
|
|
2,079 |
|
|
484 |
|
Less: maintenance capital expenditures, net of
reimbursements |
|
3,715 |
|
|
3,112 |
|
|
7,596 |
|
|
5,951 |
|
Distributable
Cash Flow |
|
$ |
29,580 |
|
|
$ |
23,571 |
|
|
$ |
59,880 |
|
|
$ |
48,212 |
|
|
|
|
|
|
|
|
|
|
Net Cash
Provided by Operating Activities |
|
$ |
42,258 |
|
|
$ |
41,777 |
|
|
$ |
76,434 |
|
|
$ |
82,957 |
|
Interest
expense |
|
1,124 |
|
|
381 |
|
|
2,162 |
|
|
800 |
|
Loss on
asset sales |
|
3,241 |
|
|
10,083 |
|
|
3,914 |
|
|
10,083 |
|
Other,
including changes in working capital |
|
(6,464 |
) |
|
(11,938 |
) |
|
(1,446 |
) |
|
(10,849 |
) |
Adjusted
EBITDA |
|
40,159 |
|
|
40,303 |
|
|
81,064 |
|
|
82,991 |
|
Less: |
|
|
|
|
|
|
|
|
Net
income attributable to noncontrolling interest |
|
761 |
|
|
1,251 |
|
|
3,934 |
|
|
13,755 |
|
Depreciation expense attributable to noncontrolling interest |
|
1,833 |
|
|
2,409 |
|
|
3,663 |
|
|
4,694 |
|
Other
expense attributable to noncontrolling interest |
|
112 |
|
|
127 |
|
|
194 |
|
|
316 |
|
Loss on
asset sales attributable to noncontrolling interest |
|
3,079 |
|
|
9,579 |
|
|
3,718 |
|
|
9,579 |
|
Adjusted EBITDA
Attributable to General and Limited Partner Ownership Interest in
CONE Midstream Partners LP |
|
$ |
34,374 |
|
|
$ |
26,937 |
|
|
$ |
69,555 |
|
|
$ |
54,647 |
|
Less: cash interest paid, net |
|
1,079 |
|
|
254 |
|
|
2,079 |
|
|
484 |
|
Less: maintenance capital expenditures, net of
reimbursements |
|
3,715 |
|
|
3,112 |
|
|
7,596 |
|
|
5,951 |
|
Distributable
Cash Flow |
|
$ |
29,580 |
|
|
$ |
23,571 |
|
|
$ |
59,880 |
|
|
$ |
48,212 |
|
The following table presents a reconciliation of the non-GAAP
measures adjusted EBITDA and distributable cash flow by quarter and
for the most recently completed twelve month period with the most
directly comparable GAAP financial measures, which are net income
and net cash provided by operating activities.
|
(unaudited) |
|
Q3 2016 |
|
Q4 2016 |
|
Q1 2017 |
|
Q2 2017 |
|
Twelve Months Ended June 30, 2017 |
Net
Income |
|
$ |
36,381 |
|
|
$ |
31,978 |
|
|
$ |
33,240 |
|
|
$ |
29,752 |
|
|
$ |
131,351 |
|
Depreciation expense |
|
5,392 |
|
|
5,818 |
|
|
5,671 |
|
|
5,675 |
|
|
22,556 |
|
Interest
expense |
|
305 |
|
|
694 |
|
|
1,038 |
|
|
1,124 |
|
|
3,161 |
|
EBITDA |
|
42,078 |
|
|
38,490 |
|
|
39,949 |
|
|
36,551 |
|
|
157,068 |
|
Non-cash
unit-based compensation expense |
|
222 |
|
|
198 |
|
|
283 |
|
|
367 |
|
|
1,070 |
|
Loss on
asset sales |
|
— |
|
|
— |
|
|
673 |
|
|
3,241 |
|
|
3,914 |
|
Adjusted
EBITDA |
|
42,300 |
|
|
38,688 |
|
|
40,905 |
|
|
40,159 |
|
|
162,052 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
Net
income attributable to noncontrolling interest |
|
12,750 |
|
|
7,130 |
|
|
3,173 |
|
|
761 |
|
|
23,814 |
|
Depreciation expense attributable to noncontrolling interest |
|
2,589 |
|
|
2,313 |
|
|
1,830 |
|
|
1,833 |
|
|
8,565 |
|
Other
expenses attributable to noncontrolling interest |
|
205 |
|
|
100 |
|
|
82 |
|
|
112 |
|
|
499 |
|
Loss on
asset sales attributable to noncontrolling interest |
|
— |
|
|
— |
|
|
639 |
|
|
3,079 |
|
|
3,718 |
|
Adjusted EBITDA
Attributable to General and Limited Partner Ownership Interest in
CONE Midstream Partners LP |
|
$ |
26,756 |
|
|
$ |
29,145 |
|
|
$ |
35,181 |
|
|
$ |
34,374 |
|
|
$ |
125,456 |
|
Less: cash interest paid, net |
|
198 |
|
|
628 |
|
|
1,000 |
|
|
1,079 |
|
|
2,905 |
|
Less: maintenance capital expenditures, net of
reimbursements |
|
3,283 |
|
|
3,837 |
|
|
3,881 |
|
|
3,715 |
|
|
14,716 |
|
Distributable
Cash Flow |
|
$ |
23,275 |
|
|
$ |
24,680 |
|
|
$ |
30,300 |
|
|
$ |
29,580 |
|
|
$ |
107,835 |
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash
Provided by Operating Activities |
|
$ |
39,981 |
|
|
$ |
37,151 |
|
|
$ |
34,176 |
|
|
$ |
42,258 |
|
|
$ |
153,566 |
|
Interest
expense |
|
305 |
|
|
694 |
|
|
1,038 |
|
|
1,124 |
|
|
3,161 |
|
Loss on
asset sales |
|
— |
|
|
— |
|
|
673 |
|
|
3,241 |
|
|
3,914 |
|
Other,
including changes in working capital |
|
2,014 |
|
|
843 |
|
|
5,018 |
|
|
(6,464 |
) |
|
1,411 |
|
Adjusted
EBITDA |
|
42,300 |
|
|
38,688 |
|
|
40,905 |
|
|
40,159 |
|
|
162,052 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
Net
income attributable to noncontrolling interest |
|
12,750 |
|
|
7,130 |
|
|
3,173 |
|
|
761 |
|
|
23,814 |
|
Depreciation expense attributable to noncontrolling interest |
|
2,589 |
|
|
2,313 |
|
|
1,830 |
|
|
1,833 |
|
|
8,565 |
|
Other
expenses attributable to noncontrolling interest |
|
205 |
|
|
100 |
|
|
82 |
|
|
112 |
|
|
499 |
|
Loss on
asset sales attributable to noncontrolling interest |
|
— |
|
|
— |
|
|
639 |
|
|
3,079 |
|
|
3,718 |
|
Adjusted EBITDA
Attributable to General and Limited Partner Ownership Interest in
CONE Midstream Partners LP |
|
$ |
26,756 |
|
|
$ |
29,145 |
|
|
$ |
35,181 |
|
|
$ |
34,374 |
|
|
$ |
125,456 |
|
Less: cash interest paid, net |
|
198 |
|
|
628 |
|
|
1,000 |
|
|
1,079 |
|
|
2,905 |
|
Less: maintenance capital expenditures, net of
reimbursements |
|
3,283 |
|
|
3,837 |
|
|
3,881 |
|
|
3,715 |
|
|
14,716 |
|
Distributable
Cash Flow |
|
$ |
23,275 |
|
|
$ |
24,680 |
|
|
$ |
30,300 |
|
|
$ |
29,580 |
|
|
$ |
107,835 |
|
Distributions Declared |
|
$ |
15,827 |
|
|
$ |
18,004 |
|
|
$ |
18,842 |
|
|
$ |
19,698 |
|
|
$ |
72,371 |
|
Distribution Coverage Ratio - Declared |
|
1.47 |
x |
|
1.37 |
x |
|
1.61 |
x |
|
1.50 |
x |
|
1.49 |
x |
|
|
|
|
|
|
|
|
|
|
|
Distributable Cash Flow |
|
$ |
23,275 |
|
|
$ |
24,680 |
|
|
$ |
30,300 |
|
|
$ |
29,580 |
|
|
$ |
107,835 |
|
Distributions Paid |
|
$ |
15,209 |
|
|
$ |
15,827 |
|
|
$ |
18,004 |
|
|
$ |
18,842 |
|
|
$ |
67,882 |
|
Distribution Coverage Ratio - Paid |
|
1.53 |
x |
|
1.56 |
x |
|
1.68 |
x |
|
1.57 |
x |
|
1.59 |
x |
The following table presents a reconciliation of the non-GAAP
measures of the Partnership's projected adjusted EBITDA and
projected distributable cash flow with the most directly comparable
GAAP financial measure, which is projected net income.
The following projections represent the approximate
midpoint of the previously announced full year 2017 expected
guidance ranges of adjusted EBITDA ($128-$138 million) and
full year distributable cash flow ($105-$115
million) attributable to the Partnership. CONE
Midstream’s financial guidance is based on numerous assumptions
about future events and conditions and, therefore, could vary
materially from actual results. These estimates are meant to
provide guidance only and are subject to revision for acquisitions
or operating environment changes.
(unaudited) (in
millions) |
|
Forecast 2017 (E) |
Net
Income |
|
$ |
137.4 |
|
Depreciation expense |
|
23.2 |
|
Interest
expense |
|
5.4 |
|
EBITDA |
|
166.0 |
|
Non-cash
unit-based compensation expense |
|
0.8 |
|
Adjusted
EBITDA |
|
166.8 |
|
Less: |
|
|
Net
income attributable to noncontrolling interest |
|
17.4 |
|
Depreciation and other expenses attributable to noncontrolling
interest |
|
16.2 |
|
Adjusted EBITDA
Attributable to General and Limited Partner Ownership Interest in
CONE Midstream Partners LP |
|
$ |
133.2 |
|
Less: cash interest paid, net |
|
5.1 |
|
Less: maintenance capital expenditures, net of
reimbursements |
|
17.5 |
|
Distributable
Cash Flow |
|
$ |
110.6 |
|
The Partnership is unable to project net cash provided by
operating activities or provide the related reconciliation of
projected net cash provided by operating activities to projected
distributable cash flow, the most comparable financial measure
calculated in accordance with GAAP, because net cash provided by
operating activities includes the impact of changes in operating
assets and liabilities. Changes in operating assets and liabilities
relate to the timing of the Partnership’s cash receipts and
disbursements that may not relate to the period in which the
operating activities occurred, and the Partnership is unable to
project these timing differences with any reasonable degree of
accuracy.
|
Development Companies Jointly Owned by CONE
Midstream Partners LPOperating Income Summary,
Selected Operating Statistics and Capital
Investment(in
thousands)(unaudited) |
|
|
Three Months Ended June 30, 2017 |
|
Development Company |
|
Anchor |
|
Growth |
|
Additional |
|
TOTAL |
Income Summary |
|
|
|
|
|
|
|
Revenue |
$ |
46,799 |
|
|
$ |
2,018 |
|
|
$ |
7,717 |
|
|
$ |
56,534 |
|
Expenses |
17,849 |
|
|
1,512 |
|
|
7,421 |
|
|
26,782 |
|
Net
Income |
28,950 |
|
|
506 |
|
|
296 |
|
|
29,752 |
|
Less: Net income
attributable to noncontrolling interest |
— |
|
|
480 |
|
|
281 |
|
|
761 |
|
Net Income
Attributable to General and Limited Partner Ownership Interest in
CONE Midstream Partners LP |
$ |
28,950 |
|
|
$ |
26 |
|
|
$ |
15 |
|
|
$ |
28,991 |
|
|
|
|
|
|
|
|
|
Operating Statistics -
Gathered Volumes |
|
|
|
|
|
|
|
Dry gas
(BBtu/d) |
589 |
|
|
47 |
|
|
11 |
|
|
647 |
|
Wet gas
(BBtu/d) |
373 |
|
|
4 |
|
|
190 |
|
|
567 |
|
Condensate (MMcfe/d) |
6 |
|
|
— |
|
|
3 |
|
|
9 |
|
Total Gathered
Volumes |
968 |
|
|
51 |
|
|
204 |
|
|
1,223 |
|
|
|
|
|
|
|
|
|
Total Volumes
Net to CONE Midstream Partners LP |
968 |
|
|
3 |
|
|
10 |
|
|
981 |
|
|
|
|
|
|
|
|
|
Capital Investment |
|
|
|
|
|
|
|
Maintenance capital |
$ |
3,670 |
|
|
$ |
210 |
|
|
$ |
681 |
|
|
$ |
4,561 |
|
Expansion
capital |
6,326 |
|
|
172 |
|
|
1,164 |
|
|
7,662 |
|
Total Capital
Investment |
$ |
9,996 |
|
|
$ |
382 |
|
|
$ |
1,845 |
|
|
$ |
12,223 |
|
|
|
|
|
|
|
|
|
Capital Investment Net
to CONE Midstream Partners LP |
|
|
|
|
|
|
|
Maintenance capital |
$ |
3,670 |
|
|
$ |
11 |
|
|
$ |
34 |
|
|
$ |
3,715 |
|
Expansion
capital |
6,326 |
|
|
8 |
|
|
58 |
|
|
6,392 |
|
Total Capital
Investment Net to CONE Midstream Partners LP |
$ |
9,996 |
|
|
$ |
19 |
|
|
$ |
92 |
|
|
$ |
10,107 |
|
|
Development Companies Jointly Owned by CONE
Midstream Partners LPOperating Income Summary,
Selected Operating Statistics and Capital
Investment(in
thousands)(unaudited) |
|
|
Three Months Ended June 30, 2016 |
|
Development Company |
|
Anchor |
|
Growth |
|
Additional |
|
TOTAL |
Income Summary |
|
|
|
|
|
|
|
Revenue |
$ |
48,855 |
|
|
$ |
2,708 |
|
|
$ |
6,844 |
|
|
$ |
58,407 |
|
Expenses |
17,437 |
|
|
11,959 |
|
|
4,543 |
|
|
33,939 |
|
Net
Income |
31,418 |
|
|
(9,251 |
) |
|
2,301 |
|
|
24,468 |
|
Less: Net income
attributable to noncontrolling interest |
7,854 |
|
|
(8,789 |
) |
|
2,186 |
|
|
1,251 |
|
Net Income
Attributable to General and Limited Partner Ownership Interest in
CONE Midstream Partners LP |
$ |
23,564 |
|
|
$ |
(462 |
) |
|
$ |
115 |
|
|
$ |
23,217 |
|
|
|
|
|
|
|
|
|
Operating Statistics -
Gathered Volumes |
|
|
|
|
|
|
|
Dry gas
(BBtu/d) |
775 |
|
|
64 |
|
|
16 |
|
|
855 |
|
Wet gas
(BBtu/d) |
347 |
|
|
6 |
|
|
132 |
|
|
485 |
|
Condensate (MMcfe/d) |
6 |
|
|
— |
|
|
6 |
|
|
12 |
|
Total Gathered
Volumes |
1,128 |
|
|
70 |
|
|
154 |
|
|
1,352 |
|
|
|
|
|
|
|
|
|
Total Volumes
Net to CONE Midstream Partners LP |
846 |
|
|
4 |
|
|
8 |
|
|
857 |
|
|
|
|
|
|
|
|
|
Capital Investment |
|
|
|
|
|
|
|
Maintenance capital |
$ |
4,080 |
|
|
$ |
159 |
|
|
$ |
898 |
|
|
$ |
5,137 |
|
Expansion
capital |
2,990 |
|
|
— |
|
|
1,211 |
|
|
4,201 |
|
Total Capital
Investment |
$ |
7,070 |
|
|
$ |
159 |
|
|
$ |
2,109 |
|
|
$ |
9,338 |
|
|
|
|
|
|
|
|
|
Capital Investment Net
to CONE Midstream Partners LP |
|
|
|
|
|
|
|
Maintenance capital |
$ |
3,059 |
|
|
$ |
8 |
|
|
$ |
45 |
|
|
$ |
3,112 |
|
Expansion
capital |
2,243 |
|
|
— |
|
|
61 |
|
|
2,304 |
|
Total Capital
Investment Net to CONE Midstream Partners LP |
$ |
5,302 |
|
|
$ |
8 |
|
|
$ |
106 |
|
|
$ |
5,416 |
|
Contact:
Stephen R. Milbourne
CONE Investor Relations
Phone:
724-485-4408
Email:
smilbourne@conemidstream.com
CNX Midstream Partners (NYSE:CNXM)
Historical Stock Chart
From Mar 2024 to Apr 2024
CNX Midstream Partners (NYSE:CNXM)
Historical Stock Chart
From Apr 2023 to Apr 2024