CNX Midstream Reports Second Quarter Results

PITTSBURGH, July 30, 2020 /PRNewswire/ -- 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                       Six Months Ended
                                                      June 30,                              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.

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.

* * * * *

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 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 CNXM 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.


                                                                                                                                        
           
              CNX MIDSTREAM PARTNERS LP


                                                                                                                                     
          
            CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                                                                  
           
           (Dollars in thousands, except per unit data)


                                                                                                                                              
          
                (Unaudited)




                                                                                                                                                                               Three Months Ended                     Six Months Ended
                                                                                                                                                                        June 30,                              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                                                                                $
              32,550                     $
       46,745                         $
        77,769   $
        81,852
    Ownership Interest in CNX Midstream Partners LP





              
                Calculation of Limited Partner Interest in Net Income:



              Net Income Attributable to General and Limited Partner Ownership                                                                                   $
              32,550                     $
       46,745                         $
        77,769   $
        81,852
    Interest in CNX Midstream Partners LP



              Less: General partner interest in net income, including incentive                                                                              -                                   6,325                                           11,604
    distribution rights



              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.


                                                                                                         
           
                CNX MIDSTREAM PARTNERS LP


                                                                                                        
           
                CONSOLIDATED BALANCE SHEETS


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


                                                                                                             
              
                (Unaudited)




                                                                                                                                                                           June 30,                             December 31,
                                                                                                                                                                               2020                      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                                                                                251,862                     380,473
    63,736,622 issued and outstanding at December 31, 2019)



              Class B units (3,000,000 issued and outstanding at June 30, 2020 and none issued and                                                                          34,590
    outstanding at December 31, 2019)



              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


                                                                                     
           
               CNX MIDSTREAM PARTNERS LP


                                                                                   
         
             CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                       
           
               (Dollars in thousands)


                                                                                           
           
                (Unaudited)




                                                                                                                          Three Months Ended                     Six Months Ended
                                                                                                                    June 30,                             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                           -                                                                                         30
    holders, net



              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

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                             Six Months Ended
                                                                                                   June 30,                                       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         $
           49,672                         $
       59,338                              $
       110,102               $
        113,761
    Ownership Interest in CNX Midstream Partners LP



              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         $
           49,672                         $
       59,338                              $
       110,102               $
        113,761
    Ownership Interest in CNX Midstream Partners LP



              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)

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         $
     56,532                         $
     61,705                           $
       60,430            $
      49,672 $
     228,339
    Ownership Interest in CNX Midstream Partners LP



              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         $
     56,532                         $
     61,705                           $
       60,430            $
      49,672 $
     228,339
    Ownership Interest in CNX Midstream Partners LP



              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


                                                                                  
              
                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.

View original content to download multimedia:http://www.prnewswire.com/news-releases/cnx-midstream-reports-second-quarter-results-301102574.html

SOURCE CNX Midstream Partners LP