UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): July 30, 2020

 

 

CNX Midstream Partners LP

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-36635   47-1054194

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

CNX Center
1000 CONSOL Energy Drive
Canonsburg, Pennsylvania 15317
(Address of principal executive offices)
(Zip code)

Registrant’s telephone number, including area code:

(724) 485-4000

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

symbol

 

Name of each exchange

on which registered

Common Units Representing Limited Partner Interests   CNXM   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

 

 

 


Item 2.02.

Results of Operations and Financial Condition.

CNX Midstream Partners LP (the “Partnership”) issued a press release on July 30, 2020 announcing its 2020 second quarter results. A copy of the press release is attached to this Current Report as Exhibit 99.1 and incorporated into this Item 2.02 by reference.

The information furnished pursuant to this Item 2.02 and Item 7.01, including Exhibit 99.1, are being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and will not be incorporated by reference into any filing under the Securities Act of 1933, as amended (the “Securities Act”), unless specifically identified therein as being incorporated therein by reference.

 

Item 7.01.

Regulation FD Disclosure.

The information set forth under Item 2.02 is incorporated into this Item 7.01 by reference.

Forward-Looking Statements

All statements in this report (and oral statements made regarding the subjects of this communication), including those that express a belief, expectation or intention, may be considered forward-looking statements (as defined in Section 21E of the Exchange Act and Section 27A of the Securities Act) that involve risks and uncertainties that could cause actual results to differ materially from projected results. Without limiting the generality of the foregoing, forward-looking statements contained in this communication include statements relying on a number of assumptions concerning future events and are subject to a number of uncertainties and factors, many of which are outside the control of CNX Resources Corporation (NYSE: CNX) (“CNX”) and the Partnership, which could cause actual results to differ materially from such statements. Accordingly, investors should not place undue reliance on forward-looking statements as a prediction of actual results. The forward-looking statements may include, but are not limited to, statements regarding the expected benefits of the proposed transaction to CNX and the Partnership and their stockholders and unitholders, respectively; the anticipated completion of the proposed transaction and the timing thereof; and the expected future growth, dividends and distributions of the combined company; and plans and objectives of management for future operations. When we use the words “believe,” “intend,” “expect,” “may,” “should,” “anticipate,” “could,” “estimate,” “plan,” “predict,” “project,” or their negatives, or other similar expressions, the statements which include those words are usually forward-looking statements. When we describe strategy that involves risks or uncertainties, we are making forward-looking statements. While CNX and the Partnership believe that the assumptions concerning future events are reasonable, they caution that there are inherent difficulties in predicting certain important factors that could impact the future performance or results of their businesses. Among the factors that could cause results to differ materially from those indicated by such forward-looking statements are: the failure to realize the anticipated costs savings, synergies and other benefits of the transaction; the possible diversion of management time on transaction-related issues; the risk that the requisite approvals to complete the transaction are not obtained; local, regional and national economic conditions and the impact they may have on CNX, the Partnership and their customers; the impact of outbreaks of communicable diseases such as the novel highly transmissible and pathogenic coronavirus (COVID-19) on business activity, the Company’s operations and national and global economic conditions, generally; conditions in the oil and gas industry, including a sustained decrease in the level of supply or demand for oil or natural gas or a sustained decrease in the price of oil or natural gas; the financial condition of CNX’s or the Partnership’s customers; any non-performance by customers of their contractual obligations; changes in customer, employee or supplier relationships resulting from the transaction; changes in safety, health, environmental and other regulations; the results of any reviews, investigations or other proceedings by government authorities; and the performance of the Partnership.

The forward-looking statements in this report speak only as of the date of this report; we disclaim any obligation to update these statements. We have based these forward-looking statements on our current expectations and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. These risks, contingencies and uncertainties relate to, among other matters, the risks and uncertainties set forth in the “Risk


Factors” section of the Partnership’s Annual Report on Form 10-K for the year ended December 31, 2019, and Quarterly Report on Form 10-Q for the three months ended March 31, 2020, each filed with the Securities and Exchange Commission (the “SEC”), and any subsequent reports filed with the SEC.

No Offer or Solicitation

This report is for informational purposes only and shall not constitute an offer to sell or the solicitation of an offer to buy any securities pursuant to the proposed transaction or otherwise, nor shall there be any sale of securities in any jurisdiction in which the offer, solicitation or sale would be unlawful prior to the registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act.

Additional Information and Where You Can Find It

In connection with the proposed transaction, CNX will file a registration statement on Form S-4, including a consent statement/prospectus of CNX and the Partnership, with the SEC. INVESTORS AND SECURITY HOLDERS OF CNX AND THE PARTNERSHIP ARE ADVISED TO CAREFULLY READ THE REGISTRATION STATEMENT AND CONSENT STATEMENT/PROSPECTUS (INCLUDING ALL AMENDMENTS AND SUPPLEMENTS THERETO) WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE TRANSACTION, THE PARTIES TO THE TRANSACTION AND THE RISKS ASSOCIATED WITH THE TRANSACTION. Investors and security holders may obtain a free copy of the consent statement/prospectus (when available) and other relevant documents filed by CNX and the Partnership with the SEC from the SEC’s website at www.sec.gov. Security holders and other interested parties will also be able to obtain, without charge, a copy of the consent statement/prospectus and other relevant documents (when available) from www.cnx.com under the tab “Investors” and then under the heading “SEC Filings.”

Participants in the Solicitation Relating to the Merger

CNX, the Partnership and their respective directors, executive officers and certain other members of management may be deemed to be participants in the solicitation of consents in respect of the transaction. Information about these persons is set forth in CNX’s proxy statement relating to its 2020 Annual Meeting of Stockholders, which was filed with the SEC on March 24, 2020, and the Partnership’s Annual Report on Form 10-K and Form 10-K/A for the year ended December 31, 2019, which were filed with the SEC on February 10, 2020 and April 27, 2020, respectively, and subsequent statements of changes in beneficial ownership on file with the SEC. Security holders and investors may obtain additional information regarding the interests of such persons, which may be different than those of the respective companies’ security holders generally, by reading the consent statement/prospectus and other relevant documents regarding the transaction, which will be filed with the SEC.

 

Item 9.01.

Financial Statements and Exhibits.

 

(d)

Exhibits

 

Exhibit

Number

   Description of the Exhibit
99.1    Press Release of CNX Midstream Partners LP, dated July 30, 2020
104    Cover Page Interactive Data File (embedded within the Inline XBRL document).


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

CNX MIDSTREAM PARTNERS LP
By: CNX MIDSTREAM GP, LLC, its general partner
By:  

/s/ Donald W. Rush

Name:   Donald W. Rush
Title:   Chief Financial Officer and Director

Dated: July 30, 2020


Exhibit 99.1

 

LOGO

CNX Midstream Reports Second Quarter Results

PITTSBURGH (July 30, 2020) - CNX Midstream Partners LP (NYSE: CNXM) (“CNXM”, “CNX Midstream” or the “Partnership”) today reported financial and operational results for the three and six months ended June 30, 2020(1).

Second Quarter Results

The Partnership continued its solid financial performance during the three months ended June 30, 2020 despite a decline in volumes. The net decrease in gathered volumes was the result of temporary production curtailments by our Sponsor and one of our third-party customers due to a decline in both natural gas and natural gas liquids pricing. Although a majority of the wet wells have since come back online due to a rebound in pricing, the concerns over storage capacity and other items could impact future periods. The impact of the lower wet gas volumes was partially offset by well turn-in-line activity that occurred over the past twelve months. Comparative results net to the Partnership, with the exception of net cash provided by operating activities, which is presented on a gross consolidated basis, were as follows:

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
(in millions)    2020      2019      2020      2019  

Net income

   $ 32.6    $ 46.7    $ 77.8    $ 81.9

Net cash provided by operating activities

   $ 45.5    $ 74.8    $ 85.6    $ 124.7

Adjusted EBITDA (non-GAAP)(2)

   $ 49.7    $ 59.3    $ 110.1    $ 113.8

Distributable cash flow (non-GAAP)(2)

   $ 37.1    $ 46.9    $ 83.9    $ 89.9

Distribution coverage ratio - Declared(2)

     0.83x        1.53x        1.60x        1.51x  

The Board of Directors of CNX Midstream GP LLC, recently declared a cash distribution of $0.50 per unit with respect to the second quarter of 2020, which resulted in the distribution coverage ratio declining to 0.83x.

There is no change to previously stated guidance.

Capital Investment and Resources

For the second quarter of 2020, CNX Midstream’s total capital investment net to the Partnership was $14.1 million, which includes investment in expansion projects of $8.8 million and maintenance capital of $5.3 million.

As of June 30, 2020, CNX Midstream had outstanding borrowings of $319.0 million under its $600.0 million revolving credit facility.

 

Page 1


CNX Acquiring All Outstanding Common Units of CNXM (the “take-private transaction”)

On July 27, 2020, CNX Resources Corporation (NYSE: CNX) (“CNX”) and CNX Midstream announced that they have entered into a definitive merger agreement pursuant to which CNX will acquire all of the outstanding common units of CNX Midstream that it does not already own in exchange for CNX common stock valued at approximately $357 million, based on the most recent closing price of CNX common stock.

Video Presentation

CNX and the Partnership have pre-recorded a video presentation that not only thoroughly examines the transaction, but also reviews the CNX investment thesis and why the company believes it is a non-replicable, best-in-class E&P company. The video can be accessed at: https://vimeo.com/441806879, or by visiting the “Investor Relations” page of CNX’s website at www.cnx.com, or on the ‘News and Events’ page of the CNX Midstream website at cnxmidstream.com. Presentation materials are available on each company’s website.

Second Quarter Financial and Operational Results Conference Call

In light of the take-private transaction, CNX Midstream has cancelled its previously announced earnings call scheduled for July 30.

 

(1)

The Partnership’s current financial interests in the development companies are: 100% in the Anchor Systems and 5% in the Additional Systems. Because the Partnership owns a controlling interest in each of these two development companies, it fully consolidates their financial results. CNX Gathering, which is wholly owned by CNX Resources Corporation, owns a 95% noncontrolling interest in the Additional Systems of the Partnership.

 

(2)

Adjusted EBITDA and Distributable Cash Flow 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.

Contacts:

 

Investor Relations:    Media:
        Tyler Lewis            Brian Aiello
        724-485-3157            724-485-3078
        tylerlewis@cnx.com            brianaiello@cnx.com

* * * * *

CNX Midstream is a growth-oriented 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 at our website www.cnxmidstream.com.

* * * * *

This press release is intended to be a qualified notice to nominees as provided for under Treasury Regulation Section 1.1446-4(b). Brokers and nominees should treat one hundred percent (100.0%) of CNX 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, CNX 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 CNX Midstream, are treated as withholding agents responsible for withholding on the distributions received by them on behalf of foreign 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. Our forward-looking statements include statements about our business strategy, our industry, our future profitability, our expected capital expenditures and the impact of such expenditures on our performance, the costs of being a publicly traded partnership and our capital programs. A forward-looking statement may include a statement of the assumptions or bases underlying

 

Page 2


the forward-looking statement. We believe that we have chosen these assumptions or bases in good faith and that they are reasonable. You are cautioned not to place undue reliance on any 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. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. These risks, contingencies and uncertainties relate to, among other matters, the following: the possibility that the market price of CNX Resource’s common stock will fluctuate prior to the completion of the take-private transaction causing the value of the merger consideration to change; the risk that a condition to the closing of the take-private transaction may not be satisfied on a timely basis, if at all; the timing of the completion of the take-private transaction; the substantial transaction-related costs that may be incurred by CNX Resources and CNXM in connection with the take-private transaction; the possibility that CNX Resources and CNXM may, under certain specified circumstances, be responsible for the other party’s expenses; the possibility that CNX Resources and CNXM may be the targets of securities class actions and derivative lawsuits; the limited duties CNXM’s partnership agreement places on the general partner for actions taken by the general partner; the risk that certain officers and directors of CNX Resources and the general partner have interests in the take-private transaction that are different from, or in addition to, the interests they may have as CNXM’s unitholders or the CNX Resources’ stockholders, respectively; the possibility that financial projections by CNX Resources and CXNM may not prove to be reflective of actual future results; our ability to grow, or maintain, our current rate of cash distributions; our reliance on our customers, including our Sponsor, CNX Resources Corporation; the effects of changes in market prices of natural gas, NGLs and crude oil on our customers’ drilling and development plans on our dedicated acreage and the volumes of natural gas and condensate that are produced on our dedicated acreage because of the natural decline in production from existing wells, our success, in part, depends on our ability to maintain or increase natural gas and condensate throughput volumes on our midstream systems, which depends on the level of development and completion activity on acreage dedicated to us; changes in our customers’ drilling and development plans in the Marcellus Shale and Utica Shale, and our customers’ ability to meet such plans; our ability to maintain or increase volumes of natural gas and condensate on our midstream systems; the demand for natural gas and condensate gathering services, changes in general economic condition, and competitive conditions in our industry, including competition from the same and alternative energy sources; actions taken by third-party operators, gatherers, processors and transporters; our ability to successfully implement our business plan; our ability to complete internal growth projects on time and on budget; our ability to generate adequate returns on capital; the price and availability of debt and equity financing; the availability and price of oil and natural gas to the consumer compared to the price of alternative and competing fuels; prolonged customer curtailments; the availability of storage capacity for refined products such as crude, and refinery inputs including condensate, c5+ and butane; energy efficiency and technology trends; operating hazards and other risks incidental to our midstream services; natural disasters, weather-related delays, casualty losses and other matters beyond our control; the impact of outbreaks of communicable diseases such as the novel highly transmissible and pathogenic coronavirus (COVID-19) on business activity, the Partnership’s operations and national and global economic conditions, generally; interest rates; labor relations; defaults by our customers under our gathering agreements; changes in availability and cost of capital; changes in our tax status; the effect of existing and future laws and government regulations; and the effects of future litigation.

Although forward-looking statements reflect CNXM’s 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 CNXM’s business plans may change as circumstances warrant, please refer to the “Risk Factors” and “Forward-Looking Statements” sections of CNXM’s Annual Report on Form 10-K for the year ended December 31, 2019 filed with the Securities and Commission on February 10, 2020 and subsequent Quarterly Reports on Form 10-Q. CNXM undertakes 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.

 

Page 3


CNX MIDSTREAM PARTNERS LP

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in thousands, except per unit data)

(Unaudited)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2020      2019     2020      2019  

Revenue

          

Gathering revenue — related party

   $ 54,203    $ 59,205   $ 116,381    $ 112,981

Gathering revenue — third party

     11,749      18,896     29,702      37,339

Miscellaneous income

     86      —         151      —    
  

 

 

    

 

 

   

 

 

    

 

 

 

Total Revenue

     66,038      78,101     146,234      150,320

Expenses

          

Operating expense — related party

     4,367      6,514     8,195      12,062

Operating expense — third party

     6,049      6,188     14,645      12,162

General and administrative expense — related party

     2,748      4,027     5,605      7,994

General and administrative expense — third party

     1,585      1,364     4,350      2,900

Loss on asset sales and abandonments

     1,663      —         1,652      7,229

Depreciation expense

     8,209      5,860     15,787      11,510

Interest expense

     8,617      7,685     17,410      15,024
  

 

 

    

 

 

   

 

 

    

 

 

 

Total Expense

     33,238      31,638     67,644      68,881
  

 

 

    

 

 

   

 

 

    

 

 

 

Net Income

     32,800      46,463     78,590      81,439

Less: Net income (loss) attributable to noncontrolling interest

     250      (282     821      (413
  

 

 

    

 

 

   

 

 

    

 

 

 

Net Income Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP

   $ 32,550    $ 46,745   $ 77,769    $ 81,852
  

 

 

    

 

 

   

 

 

    

 

 

 

Calculation of Limited Partner Interest in Net Income:

          

Net Income Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP

   $ 32,550    $ 46,745   $ 77,769    $ 81,852

Less: General partner interest in net income, including incentive distribution rights

     —          6,325     —          11,604
  

 

 

    

 

 

   

 

 

    

 

 

 

Limited partner interest in net income

   $ 32,550    $ 40,420   $ 77,769    $ 70,248
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings per limited partner unit:

          

Basic

   $ 0.36    $ 0.63   $ 0.87    $ 1.10

Diluted

   $ 0.35    $ 0.63   $ 0.84    $ 1.10

Weighted average number of limited partner units outstanding (in thousands):

          

Basic

     89,799      63,732     89,798      63,715

Diluted

     92,817      63,755     92,820      63,759

Cash distributions declared per unit (*)

   $ 0.5000    $ 0.3865   $ 0.5829    $ 0.7597

 

(*)

Represents the cash distributions declared during the month following the end of each respective quarterly period.

 

Page 4


CNX MIDSTREAM PARTNERS LP

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except number of limited partner units)

(Unaudited)

 

     June 30,
2020
     December 31,
2019
 

ASSETS

     

Current Assets:

     

Cash

   $ 989    $ 31

Receivables — related party

     16,583      21,076

Receivables — third party

     8,615      7,935

Other current assets

     1,672      1,976
  

 

 

    

 

 

 

Total Current Assets

     27,859      31,018

Property and Equipment:

     

Property and equipment

     1,329,543      1,302,566

Less — accumulated depreciation

     122,804      106,975
  

 

 

    

 

 

 

Property and Equipment — Net

     1,206,739      1,195,591

Other Assets:

     

Operating lease right-of-use assets

     1,594      4,731

Other assets

     2,698      3,262
  

 

 

    

 

 

 

Total Other Assets

     4,292      7,993
  

 

 

    

 

 

 

TOTAL ASSETS

   $ 1,238,890    $ 1,234,602
  

 

 

    

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL

     

Current Liabilities:

     

Trade accounts payable

   $ 9,312    $ 15,683

Accrued interest payable

     7,794      7,973

Accrued liabilities

     14,825      43,634

Due to related party

     52,191      4,787
  

 

 

    

 

 

 

Total Current Liabilities

     84,122      72,077

Other Liabilities:

     

Long-term liabilities — related party

     85,000      —    

Long-Term Debt:

     

Revolving credit facility

     319,000      311,750

Senior Notes

     394,635      394,162
  

 

 

    

 

 

 

Total Long-Term Debt

     713,635      705,912
  

 

 

    

 

 

 

TOTAL LIABILITIES

     882,757      777,989

Partners’ Capital and Noncontrolling Interest:

     

Limited partner units (89,799,224 issued and outstanding at June 30, 2020 and 63,736,622 issued and outstanding at December 31, 2019)

     251,862      380,473

Class B units (3,000,000 issued and outstanding at June 30, 2020 and none issued and outstanding at December 31, 2019)

     34,590      —    

General partner interest

     —          7,280
  

 

 

    

 

 

 

Partners’ capital attributable to CNX Midstream Partners LP

     286,452      387,753

Noncontrolling interest

     69,681      68,860
  

 

 

    

 

 

 

Total Partners’ Capital and Noncontrolling Interest

     356,133      456,613
  

 

 

    

 

 

 

TOTAL LIABILITIES AND PARTNERS’ CAPITAL

   $ 1,238,890    $ 1,234,602
  

 

 

    

 

 

 

 

Page 5


CNX MIDSTREAM PARTNERS LP

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2020     2019     2020     2019  

Cash Flows from Operating Activities:

        

Net income

   $ 32,800   $ 46,463   $ 78,590   $ 81,439

Adjustments to reconcile net income to net cash provided by operating activities:

        

Depreciation expense and amortization of debt issuance costs

     8,680     6,328     16,730     12,449

Unit-based compensation

     380     541     884     1,153

Loss on asset sales and abandonments

     1,663     —         1,652     7,229

Other

     133     30     144     41

Changes in assets and liabilities:

        

Due to/from affiliate

     5,962     (1,346     2,256     (3,269

Receivables — third party

     (3,635     (101     (680     347

Other current and non-current assets

     2,035     1,932     3,535     (7,039

Accounts payable and other accrued liabilities

     (2,523     20,906     (17,493     32,316
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Cash Provided by Operating Activities

     45,495     74,753     85,618     124,666
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash Flows from Investing Activities:

        

Capital expenditures

     (14,377     (104,310     (47,036     (182,867

Proceeds from sale of assets

     80     —         80     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Cash Used in Investing Activities

     (14,297     (104,310     (46,956     (182,867
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash Flows from Financing Activities:

        

Contributions from general partner and noncontrolling interest holders, net

     —         —         —         30

Vested units withheld for unitholders taxes

     —         (26     (309     (690

Quarterly distributions to unitholders

     (7,444     (28,940     (44,645     (56,208

Net (payments) borrowings on secured $600.0 million credit facility

     (28,000     71,350     7,250     124,000

Debt issuance costs

     —         (1,220     —         (1,220
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Cash (Used in) Provided by Financing Activities

     (35,444     41,164     (37,704     65,912
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (Decrease) Increase in Cash

     (4,246     11,607     958     7,711

Cash at Beginning of Period

     5,235     70     31     3,966
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash at End of Period

   $ 989   $ 11,677   $ 989   $ 11,677
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 6


CNX MIDSTREAM PARTNERS LP

RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA AND DISTRIBUTABLE CASH FLOW

(Dollars 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 gains or losses on asset sales and abandonments and other 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 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. EBITDA and Adjusted EBITDA exclude some, but not all, items that affect Net Income or Net Cash Provided by Operating Activities, and these measures may vary from those of other companies. As a result, EBITDA and Adjusted EBITDA as presented below may not be comparable to similarly titled measures of other companies.

Distributable Cash Flow

We define Distributable Cash Flow as Adjusted EBITDA less net income attributable to noncontrolling interest, cash interest expense 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 that is 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 Provided by Operating Activities, 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.

Distribution Coverage Ratio

We define Distributable Coverage Ratio as Distributable Cash Flow divided by cash distributions declared or paid.

Free Cash Flow

We define Free Cash Flow as Distributable Cash Flow less expansion capital expenditures, net to the Partnership.

 

Page 7


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)    2020     2019     2020      2019  

Net Income

   $ 32,800   $ 46,463   $ 78,590    $ 81,439

Depreciation expense

     8,209     5,860     15,787      11,510

Interest expense

     8,617     7,685     17,410      15,024
  

 

 

   

 

 

   

 

 

    

 

 

 

EBITDA

     49,626     60,008     111,787      107,973

Non-cash unit-based compensation expense

     380     541     884      1,153

Loss on asset sales and abandonments

     1,663     —         1,652      7,229
  

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

     51,669     60,549     114,323      116,355

Less:

         

Net income (loss) attributable to noncontrolling interest

     250     (282     821      (413

Depreciation expense attributable to noncontrolling interest

     483     395     963      789

Other expenses attributable to noncontrolling interest

     1,154     1,098     2,327      2,218

Loss on asset sales attributable to noncontrolling interest

     110     —         110      —    
  

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted EBITDA Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP

   $ 49,672   $ 59,338   $ 110,102    $ 113,761
  

 

 

   

 

 

   

 

 

    

 

 

 

Less: cash interest expense, net to the Partnership

     7,286     7,282     15,191      13,886

Less: maintenance capital expenditures, net to the Partnership

     5,310     5,168     10,983      10,003
  

 

 

   

 

 

   

 

 

    

 

 

 

Distributable Cash Flow

   $ 37,076   $ 46,888   $ 83,928    $ 89,872
  

 

 

   

 

 

   

 

 

    

 

 

 

Net Cash Provided by Operating Activities

   $ 45,495   $ 74,753   $ 85,618    $ 124,666

Interest expense

     8,617     7,685     17,410      15,024

Loss on asset sales and abandonments

     1,663     —         1,652      7,229

Other, including changes in working capital

     (4,106     (21,889     9,643      (30,564
  

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

     51,669     60,549     114,323      116,355

Less:

         

Net income (loss) attributable to noncontrolling interest

     250     (282     821      (413

Depreciation expense attributable to noncontrolling interest

     483     395     963      789

Other expenses attributable to noncontrolling interest

     1,154     1,098     2,327      2,218

Loss on asset sales attributable to noncontrolling interest

     110     —         110      —    
  

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted EBITDA Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP

   $ 49,672   $ 59,338   $ 110,102    $ 113,761
  

 

 

   

 

 

   

 

 

    

 

 

 

Less: cash interest expense, net to the Partnership

     7,286     7,282     15,191      13,886

Less: maintenance capital expenditures, net to the Partnership

     5,310     5,168     10,983      10,003
  

 

 

   

 

 

   

 

 

    

 

 

 

Distributable Cash Flow

   $ 37,076   $ 46,888   $ 83,928    $ 89,872
  

 

 

   

 

 

   

 

 

    

 

 

 

Less: expansion capital expenditures, net to the Partnership

     8,755     98,204   $ 34,458    $ 169,306
  

 

 

   

 

 

   

 

 

    

 

 

 

Free Cash Flow

   $ 28,321   $ (51,316   $ 49,470    $ (79,434
  

 

 

   

 

 

   

 

 

    

 

 

 

 

Page 8


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 2019     Q4 2019      Q1 2020     Q2 2020     Twelve
Months
Ended
June 30,
2020
 

Net Income

   $ 43,665   $ 50,196    $ 45,790   $ 32,800   $ 172,451

Depreciation expense

     6,184     6,677      7,578     8,209     28,648

Interest expense

     7,601     7,668      8,793     8,617     32,679
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

EBITDA

     57,450     64,541      62,161     49,626     233,778

Non-cash unit-based compensation expense

     328     399      504     380     1,611

(Gain) loss on asset sales and abandonments

     —         —          (11     1,663     1,652
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     57,778     64,940      62,654     51,669     237,041

Less:

           

Net (loss) income attributable to noncontrolling interest

     (298     1,700      571     250     2,223

Depreciation expense attributable to noncontrolling interest

     392     399      480     483     1,754

Other expenses attributable to noncontrolling interest

     1,152     1,136      1,173     1,154     4,615

Loss on asset sales attributable to noncontrolling interest

     —         —          —         110     110
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Adjusted EBITDA Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP

   $ 56,532   $ 61,705    $ 60,430   $ 49,672   $ 228,339
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Less: cash interest expense, net to the Partnership

     7,528     7,812      7,905     7,286     30,531

Less: maintenance capital expenditures, net to the Partnership

     5,388     5,494      5,673     5,310     21,865
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Distributable Cash Flow

   $ 43,616   $ 48,399    $ 46,852   $ 37,076   $ 175,943
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net Cash Provided by Operating Activities

   $ 51,014   $ 41,382    $ 40,123   $ 45,495   $ 178,014

Interest expense

     7,601     7,668      8,793     8,617     32,679

(Gain) loss on asset sales and abandonments

     —         —          (11     1,663     1,652

Other, including changes in working capital

     (837     15,890      13,749     (4,106     24,696
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     57,778     64,940      62,654     51,669     237,041

Less:

           

Net (loss) income attributable to noncontrolling interest

     (298     1,700      571     250     2,223

Depreciation expense attributable to noncontrolling interest

     392     399      480     483     1,754

Other expenses attributable to noncontrolling interest

     1,152     1,136      1,173     1,154     4,615

Loss on asset sales attributable to noncontrolling interest

     —         —          —         110     110
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Adjusted EBITDA Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP

   $ 56,532   $ 61,705    $ 60,430   $ 49,672   $ 228,339
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Less: cash interest expense, net to the Partnership

     7,528     7,812      7,905     7,286     30,531

Less: maintenance capital expenditures, net to the Partnership

     5,388     5,494      5,673     5,310     21,865
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Distributable Cash Flow

   $ 43,616   $ 48,399    $ 46,852   $ 37,076   $ 175,943
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Distributions Declared

   $ 32,371   $ 37,201    $ 7,444   $ 44,900   $ 121,916
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Distribution Coverage Ratio - Declared

     1.35x       1.30x        6.29x       0.83x       1.44x  

Distributable Cash Flow

   $ 43,616   $ 48,399    $ 46,852   $ 37,076   $ 175,943
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Distributions Paid

   $ 30,637   $ 32,371    $ 37,201   $ 7,444   $ 107,653
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Distribution Coverage Ratio - Paid

     1.42x       1.50x        1.26x       4.98x       1.63x  

 

Page 9


Development Companies Jointly Owned by CNX Gathering LLC and CNX Midstream Partners LP

Operating Income Summary, Selected Operating Statistics and Capital Investment

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended June 30, 2020  
     Anchor      Additional      Total  

Income Summary

        

Revenue

   $ 63,060    $ 2,978    $ 66,038

Expenses

     30,524      2,714      33,238
  

 

 

    

 

 

    

 

 

 

Net Income

   $ 32,536    $ 264    $ 32,800
  

 

 

    

 

 

    

 

 

 

Operating Statistics - Gathered Volumes

        

Dry gas (BBtu/d)

     993      48      1,041

Wet gas (BBtu/d)

     327      46      373

Other (BBtu/d)*

     273      —          273
  

 

 

    

 

 

    

 

 

 

Total Gathered Volumes

     1,593      94      1,687
  

 

 

    

 

 

    

 

 

 

Capital Investment

        

Maintenance capital

   $ 5,294    $ 328    $ 5,622

Expansion capital

     8,755      —          8,755
  

 

 

    

 

 

    

 

 

 

Total Capital Investment

   $ 14,049    $ 328    $ 14,377
  

 

 

    

 

 

    

 

 

 

Capital Investment Net to CNX Midstream Partners LP

        

Maintenance capital

   $ 5,294    $ 16    $ 5,310

Expansion capital

     8,755      —          8,755
  

 

 

    

 

 

    

 

 

 

Total Capital Investment Net to CNX Midstream Partners LP

   $ 14,049    $ 16    $ 14,065
  

 

 

    

 

 

    

 

 

 

 

*

Includes third-party volumes we gather under high-pressure short-haul agreements (271 BBtu/d) as well as condensate handling.

 

Page 10

CNX Midstream Partners (NYSE:CNXM)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more CNX Midstream Partners Charts.
CNX Midstream Partners (NYSE:CNXM)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more CNX Midstream Partners Charts.