PITTSBURGH, April 27, 2020
/PRNewswire/ -- CNX Midstream Partners LP (NYSE: CNXM) ("CNXM",
"CNX Midstream" or the "Partnership") today reported financial and
operational results for the three months ended March 31,
2020(1).
First Quarter Results
The Partnership continued its
solid financial performance during the three months ended
March 31, 2020. 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
March
31,
|
(in
millions)
|
2020
|
|
2019
|
Net income
|
$
|
45.2
|
|
$
|
35.1
|
Net cash provided by
operating activities
|
$
|
40.1
|
|
$
|
49.9
|
Adjusted EBITDA
(non-GAAP)(2)
|
$
|
60.4
|
|
$
|
54.4
|
Distributable cash
flow (non-GAAP)(2)
|
$
|
46.9
|
|
$
|
43.0
|
Distribution coverage
ratio(2)
|
6.29x
|
|
1.49x
|
"CNXM delivered another strong quarter," commented Nicholas J. DeIuliis, CEO of CNX Midstream GP
LLC, the general partner of the Partnership (the "General
Partner"). "As compared to the first quarter of 2019, Adjusted
EBITDA and distributable cash flow were up by 11% and 9%,
respectively.
Mr. DeIuliis continued, "CNXM is closing out capital projects on
schedule and on budget, setting the business up for positive
operating leverage and long-term free cash flow generation.
Meanwhile, we are seeing a confluence of risks across the capital
and commodity markets as a result of the COVID-19 pandemic and have
taken the decisive actions to increase retained cash flow by
reducing the distribution 80% and reducing this year's planned
capital expenditures by 16%. These decisions will bolster CNXM's
already strong balance sheet, enhance our liquidity position and
long-term financial flexibility."
"Energy markets are experiencing temporary demand loss for
refined liquids products. CNXM does not have crude oil or direct
refined products exposure, but a portion of CNXM's natural gas
throughput flows to downstream processing. Due to pricing and
physical market constraints, some of its customers have reduced
production volumes from a number of NGL-rich wells and may defer
additional production. Despite these temporary deferrals, which
push cash flows into later periods, we still expect to continue to
generate significant free cash flow this year from our 100% fixed
fee business. Our near-term focus is on prudent debt reduction and
growing our liquidity position, which will create strong
capital allocation opportunities in our business," concluded Mr.
DeIuliis.
Guidance Update
Based on current expectations,
management provides the following update:
($ in
millions)
|
|
2020E
|
|
2020E
|
|
|
Previous
|
|
Updated
|
Throughput
(BBtu/d)*
|
|
1,600
|
-
|
1,750
|
|
1,400
|
-
|
1,550
|
Capital
Expenditures
|
|
$80
|
-
|
$100
|
|
$65
|
-
|
$85
|
Adjusted
EBITDA(2)
|
|
$250
|
-
|
$270
|
|
$195
|
-
|
$220
|
|
* Excludes
third-party volumes under high-pressure short-haul
agreements.
|
The Partnership's updated guidance reflects potential ranges of
customer production deferrals and approximate 16% reduction in
capital expenditures as a result of cost savings initiatives. Per
the long-term plan, as the major capital projects from 2019 are
closed out this year, the forecasted capital intensity of the
Partnership declines significantly.
Quarterly Distribution
CNXM today announced that the
Board of Directors of its General Partner has declared a cash
distribution of $0.0829 per unit with
respect to the first quarter 2020. The distribution will be made on
May 15, 2020 to unitholders of record
as of the close of business on May 7,
2020.
The declared distribution represents an 80% reduction of its
quarterly distribution from the previous quarter distribution per
unit. This increases retained cash flow by approximately
$30 million each quarter.
Capital Investment and Resources
For the first quarter
of 2020, CNX Midstream's total capital investment net to the
Partnership was $31.4 million, which
includes investment in expansion projects of $25.7 million and maintenance capital of
$5.7 million.
As of March 31, 2020, CNX Midstream had outstanding
borrowings of $347.0 million under
its $600.0 million revolving credit
facility.
First Quarter Financial and Operational Results Conference
Call
A conference call and webcast, during which management
will discuss first quarter 2020 financial and operational results,
is scheduled for April 27, 2020 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 at
www.cnxmidstream.com. Participants who would like to ask questions
may join the conference by phone by dialing 888-349-0097
(international 412-902-0126) five to ten minutes prior to the
scheduled start time (reference the CNX Midstream call). An
on-demand replay of the webcast will also be available at
www.cnxmidstream.com shortly after the conclusion of the conference
call. A telephonic replay will be available through May 12, 2020 by dialing 877-344-7529
(international: 412-317-0088) and using the conference playback
number 10141739.
(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 is
not a measure that is 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.
|
* * * * *
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. Forward-looking statements include, among others,
statements regarding the payment of our quarterly distribution for
the quarter ended March 31, 2020 and
our anticipated 2020 financial performance. 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. 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: 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; the
impact that the COVID-19 pandemic may have on us, our vendors and
customers, including our financial position, operating results,
ability to obtain future financing and demand for our services;
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; 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; interest rates; labor relations; defaults by our
customers under our gathering agreements; changes in availability
and cost of capital; changes in o future laws and government
regulations; and the effects of future litigation.
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 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. 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.
CNX MIDSTREAM
PARTNERS LP CONSOLIDATED STATEMENTS OF
OPERATIONS (Dollars in thousands, except per unit
data) (Unaudited)
|
|
|
Three Months
Ended
March 31,
|
|
2020
|
|
2019
|
Revenue
|
|
|
|
Gathering revenue —
related party
|
$
|
62,178
|
|
|
$
|
53,776
|
|
Gathering revenue —
third party
|
17,953
|
|
|
18,443
|
|
Miscellaneous
income
|
65
|
|
|
—
|
|
Total
Revenue
|
80,196
|
|
|
72,219
|
|
Expenses
|
|
|
|
Operating expense —
related party
|
3,828
|
|
|
5,548
|
|
Operating expense —
third party
|
8,596
|
|
|
5,974
|
|
General and
administrative expense — related party
|
2,857
|
|
|
3,967
|
|
General and
administrative expense — third party
|
2,765
|
|
|
1,536
|
|
(Gain) loss on asset
sales and abandonments
|
(11)
|
|
|
7,229
|
|
Depreciation
expense
|
7,578
|
|
|
5,650
|
|
Interest
expense
|
8,793
|
|
|
7,339
|
|
Total
Expense
|
34,406
|
|
|
37,243
|
|
Net
Income
|
45,790
|
|
|
34,976
|
|
Less: Net income
(loss) attributable to noncontrolling interest
|
571
|
|
|
(131)
|
|
Net Income
Attributable to General and Limited Partner Ownership Interest in
CNX
Midstream Partners LP
|
$
|
45,219
|
|
|
$
|
35,107
|
|
|
|
|
|
Calculation of
Limited Partner Interest in Net Income:
|
|
|
|
Net Income
Attributable to General and Limited Partner Ownership Interest in
CNX Midstream
Partners LP
|
$
|
45,219
|
|
|
$
|
35,107
|
|
Less: General partner
interest in net income, including incentive distribution
rights
|
—
|
|
|
5,279
|
|
Limited partner
interest in net income
|
$
|
45,219
|
|
|
$
|
29,828
|
|
|
|
|
|
Earnings per
limited partner unit:
|
|
|
|
Basic
|
$
|
0.50
|
|
|
$
|
0.47
|
|
Diluted
|
$
|
0.49
|
|
|
$
|
0.47
|
|
|
|
|
|
Weighted average
number of limited partner units outstanding (in
thousands):
|
|
|
|
Basic
|
89,797
|
|
|
63,698
|
|
Diluted
|
92,822
|
|
|
63,758
|
|
|
|
|
|
Cash distributions
declared per unit (*)
|
$
|
0.0829
|
|
|
$
|
0.3732
|
|
|
(*)
Represents the cash distributions declared during the month
following the end of each respective quarterly period.
|
CNX MIDSTREAM
PARTNERS LP CONSOLIDATED BALANCE
SHEETS (Dollars in thousands, except number of limited
partner units) (Unaudited)
|
|
|
March
31,
2020
|
|
December
31,
2019
|
ASSETS
|
|
|
|
Current
Assets:
|
|
|
|
Cash
|
$
|
5,235
|
|
|
$
|
31
|
|
Receivables — related
party
|
21,714
|
|
|
21,076
|
|
Receivables — third
party
|
4,980
|
|
|
7,935
|
|
Other current
assets
|
2,064
|
|
|
1,976
|
|
Total Current
Assets
|
33,993
|
|
|
31,018
|
|
Property and
Equipment:
|
|
|
|
Property and
equipment
|
1,315,118
|
|
|
1,302,566
|
|
Less — accumulated
depreciation
|
114,574
|
|
|
106,975
|
|
Property and
Equipment — Net
|
1,200,544
|
|
|
1,195,591
|
|
Other
Assets:
|
|
|
|
Operating lease
right-of-use assets
|
3,225
|
|
|
4,731
|
|
Other
assets
|
2,945
|
|
|
3,262
|
|
Total Other
Assets
|
6,170
|
|
|
7,993
|
|
TOTAL
ASSETS
|
$
|
1,240,707
|
|
|
$
|
1,234,602
|
|
|
|
|
|
LIABILITIES AND
PARTNERS' CAPITAL
|
|
|
|
Current
Liabilities:
|
|
|
|
Trade accounts
payable
|
$
|
9,696
|
|
|
$
|
15,683
|
|
Accrued interest
payable
|
1,256
|
|
|
7,973
|
|
Accrued
liabilities
|
21,271
|
|
|
43,634
|
|
Due to related
party
|
51,688
|
|
|
4,787
|
|
Total Current
Liabilities
|
83,911
|
|
|
72,077
|
|
Other
Liabilities:
|
|
|
|
Long-term liabilities
— related party
|
85,000
|
|
|
—
|
|
Long-Term
Debt:
|
|
|
|
Revolving credit
facility
|
347,000
|
|
|
311,750
|
|
Senior
Notes
|
394,399
|
|
|
394,162
|
|
Total Long-Term
Debt
|
741,399
|
|
|
705,912
|
|
TOTAL
LIABILITIES
|
910,310
|
|
|
777,989
|
|
|
|
|
|
Partners' Capital
and Noncontrolling Interest:
|
|
|
|
Limited partner units
(89,799,224 issued and outstanding at March 31, 2020 and
63,736,622 issued and outstanding at December 31, 2019)
|
226,376
|
|
|
380,473
|
|
Class B units
(3,000,000 issued and outstanding at March 31, 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
|
260,966
|
|
|
387,753
|
|
Noncontrolling
interest
|
69,431
|
|
|
68,860
|
|
Total Partners'
Capital and Noncontrolling Interest
|
330,397
|
|
|
456,613
|
|
TOTAL LIABILITIES
AND PARTNERS' CAPITAL
|
$
|
1,240,707
|
|
|
$
|
1,234,602
|
|
CNX MIDSTREAM
PARTNERS LP CONSOLIDATED STATEMENTS OF CASH
FLOWS (Dollars in
thousands) (Unaudited)
|
|
|
Three Months
Ended
March
31,
|
|
2020
|
|
2019
|
Cash Flows from
Operating Activities:
|
|
|
|
Net income
|
$
|
45,790
|
|
|
$
|
34,976
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation expense
and amortization of debt issuance costs
|
8,050
|
|
|
6,121
|
|
Unit-based
compensation
|
504
|
|
|
612
|
|
(Gain) loss on asset
sales and abandonments
|
(11)
|
|
|
7,229
|
|
Other
|
11
|
|
|
11
|
|
Changes in assets and
liabilities:
|
|
|
|
Due to/from
affiliate
|
(3,706)
|
|
|
(1,923)
|
|
Receivables — third
party
|
2,955
|
|
|
448
|
|
Other current and
non-current assets
|
1,500
|
|
|
(8,971)
|
|
Accounts payable and
other accrued liabilities
|
(14,970)
|
|
|
11,410
|
|
Net Cash Provided
by Operating Activities
|
40,123
|
|
|
49,913
|
|
|
|
|
|
Cash Flows from
Investing Activities:
|
|
|
|
Capital
expenditures
|
(32,659)
|
|
|
(78,557)
|
|
Net Cash Used in
Investing Activities
|
(32,659)
|
|
|
(78,557)
|
|
|
|
|
|
Cash Flows from
Financing Activities:
|
|
|
|
Contributions from
general partner and noncontrolling interest holders, net
|
—
|
|
|
30
|
|
Vested units withheld
for unitholders taxes
|
(309)
|
|
|
(664)
|
|
Quarterly
distributions to unitholders
|
(37,201)
|
|
|
(27,268)
|
|
Net borrowings on
secured $600.0 million credit facility
|
35,250
|
|
|
52,650
|
|
Net Cash (Used in)
Provided by Financing Activities
|
(2,260)
|
|
|
24,748
|
|
|
|
|
|
Net Increase
(Decrease) in Cash
|
5,204
|
|
|
(3,896)
|
|
Cash at Beginning
of Period
|
31
|
|
|
3,966
|
|
Cash at End of
Period
|
$
|
5,235
|
|
|
$
|
70
|
|
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.
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
March 31,
|
(Unaudited)
|
|
2020
|
|
2019
|
Net
Income
|
|
$
|
45,790
|
|
|
$
|
34,976
|
|
Depreciation
expense
|
|
7,578
|
|
|
5,650
|
|
Interest
expense
|
|
8,793
|
|
|
7,339
|
|
EBITDA
|
|
62,161
|
|
|
47,965
|
|
Non-cash unit-based
compensation expense
|
|
504
|
|
|
612
|
|
(Gain) loss on asset
sales and abandonments
|
|
(11)
|
|
|
7,229
|
|
Adjusted
EBITDA
|
|
62,654
|
|
|
55,806
|
|
Less:
|
|
|
|
|
Net income (loss)
attributable to noncontrolling interest
|
|
571
|
|
|
(131)
|
|
Depreciation expense
attributable to noncontrolling interest
|
|
480
|
|
|
394
|
|
Other expenses
attributable to noncontrolling interest
|
|
1,173
|
|
|
1,120
|
|
Adjusted EBITDA
Attributable to General and Limited Partner Ownership Interest in
CNX
Midstream Partners LP
|
|
$
|
60,430
|
|
|
$
|
54,423
|
|
Less: cash
interest expense, net to the Partnership
|
|
7,905
|
|
|
6,604
|
|
Less:
maintenance capital expenditures, net to the Partnership
|
|
5,673
|
|
|
4,835
|
|
Distributable Cash
Flow
|
|
$
|
46,852
|
|
|
$
|
42,984
|
|
|
|
|
|
|
Net Cash Provided
by Operating Activities
|
|
$
|
40,123
|
|
|
$
|
49,913
|
|
Interest
expense
|
|
8,793
|
|
|
7,339
|
|
(Gain) loss on asset
sales and abandonments
|
|
(11)
|
|
|
7,229
|
|
Other, including
changes in working capital
|
|
13,749
|
|
|
(8,675)
|
|
Adjusted
EBITDA
|
|
62,654
|
|
|
55,806
|
|
Less:
|
|
|
|
|
Net income (loss)
attributable to noncontrolling interest
|
|
571
|
|
|
(131)
|
|
Depreciation expense
attributable to noncontrolling interest
|
|
480
|
|
|
394
|
|
Other expenses
attributable to noncontrolling interest
|
|
1,173
|
|
|
1,120
|
|
Adjusted EBITDA
Attributable to General and Limited Partner Ownership Interest in
CNX
Midstream Partners LP
|
|
$
|
60,430
|
|
|
$
|
54,423
|
|
Less: cash
interest expense, net to the Partnership
|
|
7,905
|
|
|
6,604
|
|
Less:
maintenance capital expenditures, net to the Partnership
|
|
5,673
|
|
|
4,835
|
|
Distributable Cash
Flow
|
|
$
|
46,852
|
|
|
$
|
42,984
|
|
Less: expansion
capital expenditures, net to the Partnership
|
|
25,703
|
|
|
71,102
|
|
Free Cash
Flow
|
|
$
|
21,149
|
|
|
$
|
(28,118)
|
|
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)
|
|
Q2
2019
|
|
Q3
2019
|
|
Q4
2019
|
|
Q1
2020
|
|
Twelve
Months
Ended
March 31,
2020
|
Net
Income
|
|
$
|
46,463
|
|
|
$
|
43,665
|
|
|
$
|
50,196
|
|
|
$
|
45,790
|
|
|
$
|
186,114
|
|
Depreciation
expense
|
|
5,860
|
|
|
6,184
|
|
|
6,677
|
|
|
7,578
|
|
|
26,299
|
|
Interest
expense
|
|
7,685
|
|
|
7,601
|
|
|
7,668
|
|
|
8,793
|
|
|
31,747
|
|
EBITDA
|
|
60,008
|
|
|
57,450
|
|
|
64,541
|
|
|
62,161
|
|
|
244,160
|
|
Non-cash unit-based
compensation expense
|
|
541
|
|
|
328
|
|
|
399
|
|
|
504
|
|
|
1,772
|
|
Gain on asset sales
and abandonments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11)
|
|
|
(11)
|
|
Adjusted
EBITDA
|
|
60,549
|
|
|
57,778
|
|
|
64,940
|
|
|
62,654
|
|
|
245,921
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
attributable to noncontrolling interest
|
|
(282)
|
|
|
(298)
|
|
|
1,700
|
|
|
571
|
|
|
1,691
|
|
Depreciation expense
attributable to noncontrolling interest
|
|
395
|
|
|
392
|
|
|
399
|
|
|
480
|
|
|
1,666
|
|
Other expenses
attributable to noncontrolling interest
|
|
1,098
|
|
|
1,152
|
|
|
1,136
|
|
|
1,173
|
|
|
4,559
|
|
Adjusted EBITDA
Attributable to General and Limited
Partner Ownership Interest in CNX Midstream Partners
LP
|
|
$
|
59,338
|
|
|
$
|
56,532
|
|
|
$
|
61,705
|
|
|
$
|
60,430
|
|
|
$
|
238,005
|
|
Less: cash
interest expense, net to the Partnership
|
|
7,282
|
|
|
7,528
|
|
|
7,812
|
|
|
7,905
|
|
|
30,527
|
|
Less:
maintenance capital expenditures, net to the Partnership
|
|
5,168
|
|
|
5,388
|
|
|
5,494
|
|
|
5,673
|
|
|
21,723
|
|
Distributable Cash
Flow
|
|
$
|
46,888
|
|
|
$
|
43,616
|
|
|
$
|
48,399
|
|
|
$
|
46,852
|
|
|
$
|
185,755
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided
by Operating Activities
|
|
$
|
74,753
|
|
|
$
|
51,014
|
|
|
$
|
41,382
|
|
|
$
|
40,123
|
|
|
$
|
207,272
|
|
Interest
expense
|
|
7,685
|
|
|
7,601
|
|
|
7,668
|
|
|
8,793
|
|
|
31,747
|
|
Gain on asset sales
and abandonments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11)
|
|
|
(11)
|
|
Other, including
changes in working capital
|
|
(21,889)
|
|
|
(837)
|
|
|
15,890
|
|
|
13,749
|
|
|
6,913
|
|
Adjusted
EBITDA
|
|
60,549
|
|
|
57,778
|
|
|
64,940
|
|
|
62,654
|
|
|
245,921
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
attributable to noncontrolling interest
|
|
(282)
|
|
|
(298)
|
|
|
1,700
|
|
|
571
|
|
|
1,691
|
|
Depreciation expense
attributable to noncontrolling interest
|
|
395
|
|
|
392
|
|
|
399
|
|
|
480
|
|
|
1,666
|
|
Other expenses
attributable to noncontrolling interest
|
|
1,098
|
|
|
1,152
|
|
|
1,136
|
|
|
1,173
|
|
|
4,559
|
|
Adjusted EBITDA
Attributable to General and Limited
Partner Ownership Interest in CNX Midstream Partners
LP
|
|
$
|
59,338
|
|
|
$
|
56,532
|
|
|
$
|
61,705
|
|
|
$
|
60,430
|
|
|
$
|
238,005
|
|
Less: cash
interest expense, net to the Partnership
|
|
7,282
|
|
|
7,528
|
|
|
7,812
|
|
|
7,905
|
|
|
30,527
|
|
Less:
maintenance capital expenditures, net to the Partnership
|
|
5,168
|
|
|
5,388
|
|
|
5,494
|
|
|
5,673
|
|
|
21,723
|
|
Distributable Cash
Flow
|
|
$
|
46,888
|
|
|
$
|
43,616
|
|
|
$
|
48,399
|
|
|
$
|
46,852
|
|
|
$
|
185,755
|
|
Distributions
Declared
|
|
$
|
30,637
|
|
|
$
|
32,371
|
|
|
$
|
37,201
|
|
|
$
|
7,444
|
|
|
$
|
107,653
|
|
Distribution
Coverage Ratio - Declared
|
|
1.53x
|
|
1.35x
|
|
1.30x
|
|
6.29x
|
|
1.73x
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Cash
Flow
|
|
$
|
46,888
|
|
|
$
|
43,616
|
|
|
$
|
48,399
|
|
|
$
|
46,852
|
|
|
$
|
185,755
|
|
Distributions
Paid
|
|
$
|
28,940
|
|
|
$
|
30,637
|
|
|
$
|
32,371
|
|
|
$
|
37,201
|
|
|
$
|
129,149
|
|
Distribution
Coverage Ratio - Paid
|
|
1.62x
|
|
1.42x
|
|
1.50x
|
|
1.26x
|
|
1.44x
|
The following table presents a reconciliation of the non-GAAP
measures of the Partnership's projected Adjusted EBITDA with the
most directly comparable GAAP financial measure, which is projected
Net Income. The following projections represent the
approximate midpoint of the updated announced full year 2020
expected guidance ranges of Adjusted EBITDA (2020: $195-$220 million).
CNX 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)
(Dollars in millions)
|
|
2020
Guidance
|
Net
Income
|
|
$
|
145
|
|
Depreciation
expense
|
|
31
|
|
Interest
expense
|
|
37
|
|
EBITDA
|
|
213
|
|
Non-cash unit-based
compensation expense
|
|
3
|
|
Adjusted
EBITDA
|
|
216
|
|
Less:
|
|
|
Net income
attributable to noncontrolling interest
|
|
7
|
|
Depreciation and other
expenses attributable to noncontrolling interest
|
|
2
|
|
Adjusted EBITDA
Attributable to General and Limited Partner Ownership Interest in
CNX Midstream
Partners LP
|
|
$
|
207
|
|
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 CNX Gathering LLC and CNX Midstream
Partners LP Operating Income Summary, Selected Operating
Statistics and Capital Investment (Dollars in
thousands) (Unaudited)
|
|
|
Three Months Ended
March 31, 2020
|
|
Anchor
|
|
Additional
|
|
Total
|
Income
Summary
|
|
|
|
|
|
Revenue
|
$
|
76,546
|
|
|
$
|
3,650
|
|
|
$
|
80,196
|
|
Expenses
|
31,356
|
|
|
3,050
|
|
|
34,406
|
|
Net
Income
|
$
|
45,190
|
|
|
$
|
600
|
|
|
$
|
45,790
|
|
|
|
|
|
|
|
Operating Statistics
- Gathered Volumes
|
|
|
|
|
|
Dry gas
(BBtu/d)
|
1,037
|
|
|
65
|
|
|
1,102
|
|
Wet gas
(BBtu/d)
|
548
|
|
|
49
|
|
|
597
|
|
Other
(BBtu/d)*
|
299
|
|
|
—
|
|
|
299
|
|
Total Gathered
Volumes
|
1,884
|
|
|
114
|
|
|
1,998
|
|
|
|
|
|
|
|
Capital
Investment
|
|
|
|
|
|
Maintenance
capital
|
$
|
5,655
|
|
|
$
|
346
|
|
|
$
|
6,001
|
|
Expansion
capital
|
25,653
|
|
|
1,005
|
|
|
26,658
|
|
Total Capital
Investment
|
$
|
31,308
|
|
|
$
|
1,351
|
|
|
$
|
32,659
|
|
|
|
|
|
|
|
Capital Investment
Net to CNX Midstream Partners LP
|
|
|
|
|
|
Maintenance
capital
|
$
|
5,655
|
|
|
$
|
18
|
|
|
$
|
5,673
|
|
Expansion
capital
|
25,653
|
|
|
50
|
|
|
25,703
|
|
Total Capital
Investment Net to CNX Midstream Partners LP
|
$
|
31,308
|
|
|
$
|
68
|
|
|
$
|
31,376
|
|
|
*Includes third-party
volumes we gather under high-pressure short-haul agreements (294
BBtu/d) as well as condensate handling.
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/cnx-midstream-reports-first-quarter-results-guidance-update-and-reduction-of-quarterly-distribution-301047296.html
SOURCE CNX Midstream Partners LP