Attached files

file filename
8-K - 8-K - CNX Midstream Partners LPa8kcover-q22017pressrelease.htm


image0a09.jpg
 NEWS RELEASE


CONE Midstream Reports Second Quarter Results

CANONSBURG, PA (August 7, 2017) — 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.

Page 1



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.

Contact:
Stephen R. Milbourne
CONE Investor Relations
Phone:
724-485-4408
Email:
smilbourne@conemidstream.com

* * * * *

Page 2



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.
* * * * *
 

Page 3


CONE MIDSTREAM PARTNERS LP
CONSOLIDATED 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.

Page 4


CONE MIDSTREAM PARTNERS LP
CONSOLIDATED 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



Page 5


CONE MIDSTREAM PARTNERS LP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)

 
 Three Months Ended
June 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
















Page 6


CONE MIDSTREAM PARTNERS LP
RECONCILIATION 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.




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)
 
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.

Page 8


(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

Page 9


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.







Page 10



Development Companies Jointly Owned by CONE Midstream Partners LP
Operating 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
















Page 11


Development Companies Jointly Owned by CONE Midstream Partners LP
Operating 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






Page 12