EX-99.1 2 d879050dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

NEWS RELEASE

CONE MIDSTREAM REPORTS

STRONG FOURTH QUARTER RESULTS

CANONSBURG, PA (February 26, 2015) — CONE Midstream Partners LP (NYSE:CNNX) (“CONE Midstream” or the “Partnership”) today reported financial and operational results for the three months ending December 31, 2014.(1) The Partnership also provided an update on throughput volumes and announced financial guidance for 2015.

Fourth Quarter Results

Highlights of fourth quarter 2014 results attributable to the Partnership include:

 

  •   Net income of $15.3 million

 

  •   Average daily throughput volumes of 545 billion Btu per day (BBtu/d)

 

  •   EBITDA(2) of $16.6 million

 

  •   Distributable cash flow (DCF)(2) of $14.8 million

Operational Update

Total throughput volumes for the development companies operated and controlled by CONE Midstream reached the one billion cubic feet per day equivalent milestone on January 1, 2015. Total throughput volumes attributable to the Partnership averaged 562 million cubic feet per day equivalent for the month of January 2015.

Management Comment

“Strong volume growth on the Anchor Systems drove our good results for the fourth quarter,” said John T. Lewis, Chairman of the Board and Chief Executive Officer of CONE Midstream GP LLC (the “General Partner”). “Fourth quarter throughput, EBITDA and DCF all exceeded the forecast amounts anticipated in the prospectus for the Partnership’s initial public offering.

“We are pleased to have hit the one billion cubic feet per day throughput threshold approximately six months earlier than we had projected,” continued Mr. Lewis. “The early achievement of this milestone is

 

Page 1

a testimony to the hard work of our employees in building and operating our pipeline systems, the execution of drilling and production operations by our Sponsors, CONSOL Energy and Noble Energy, and the strong performance of the wells we are connecting to our systems.”

Quarterly Distribution

As previously announced, the Board of Directors of the General Partner declared an initial quarterly cash distribution of $0.2148 per unit with respect to the period commencing on September 30, 2014 (the closing date of the Partnership’s initial public offering) through December 31, 2014. This prorated amount corresponds to the Partnership’s minimum quarterly distribution of $0.2125 per unit adjusted for the number of days in the period. The distribution payment was made on February 13, 2015 to unitholders of record on February 4, 2015.

Capital Investment and Resources

CONE Midstream’s allocated fourth quarter 2014 share of investment in expansion projects was $17.0 million. Total expansion capital investment at the three development companies in which CONE Midstream holds controlling interests was $81.2 million, with individual development company totals as follows:

 

  •   Anchor Systems (Development Company 1): Expansion investments totaled $18.5 million and were primarily expended for continued expansion of the Majorsville and McQuay gathering systems, increased stabilization capacity in the Majorsville field, and expansion of compression capacity at McQuay Station.

 

  •   Growth Systems (Development Company 2): Expansion investments totaled $22.3 million and primarily were expended for the connection of two well pads in Barbour County (WV), connection of one well pad in Lewis County, and permitting and land work related to the Tygart Valley gathering system.

 

  •   Additional Systems (Development Company 3): Expansion investments totaled $40.5 million and supported new production from the Oxford and Shirley systems and projects in the Pennsboro, Moundsville and ACAA project areas that are anticipated to result in wet gas volume throughput growth in 2015.

CONE Midstream’s respective share of maintenance capital expenditures for the three development companies for fourth quarter 2014 was $1.8 million. Maintenance capital expenditures in the aggregate for the development companies in which CONE Midstream holds controlling interests totaled $2.8 million.

As of December 31, 2014, CONE Midstream had outstanding borrowings of $31.3 million under its $250 million revolving credit facility.

2015 Guidance

Based on current expectations, management is providing the following guidance for 2015. Full year 2015 EBITDA attributable to the Partnership is expected to be in the range of $62 - $70 million and full year

 

Page 2

Distributable Cash Flow attributable to the Partnership is expected to be in the range of $50 - $60 million. Management currently anticipates that total 2015 capital expenditures attributable to the Partnership will be in the range of $95 to $115 million, of which approximately $8 to $10 million will be for maintenance capital. Capital expenditures attributable to the Partnership by development company are projected as follows:

Projected 2015 Capital Expenditures

(Amounts in $ Millions)

 

     Total    Maintenance

Anchor Systems

    $84 - $101    $6 - $8

Growth Systems

    $4 - $5    $1

Additional Systems

    $7 - $9    $1
  

 

   

 

Total

 $95 - $115 $8 - $10

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, including capital expenditure plans, are meant to provide guidance only and are subject to revision for acquisitions or operating environment changes.

Fourth Quarter Financial and Operational Results Conference Call

A conference call and webcast, during which management will discuss fourth quarter 2014 financial and operational results, is scheduled for February 26, 2015 at 10:00 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 http://www.videonewswire.com/event.asp?id=101405. 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://www.videonewswire.com/event.asp?id=101405 shortly after the conclusion of the conference. A telephonic replay will be available through March 5, 2015 by dialing 877-344-7529 (international: 412-317-0088) and using the conference playback number 10059287.

 

(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”). Because the Partnership owns a controlling interest in each of the three development companies, it fully consolidates their financial results. The Partnership’s current financial interests in the development companies are: 75% in the Anchor Systems, 5% in the Growth Systems, and 5% in the Additional Systems. CONE Gathering is a midstream joint venture formed by CONSOL Energy Inc. and Noble Energy, Inc. and owns non-controlling interests in the Partnership’s development companies.

 

Page 3

(2)  EBITDA and DCF are not Generally Accepted Accounting Principles (“GAAP”) measures. 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

* * * * *

CONE Midstream Partners is a master limited partnership formed by CONSOL Energy Inc. (NYSE: CNX) and Noble Energy, Inc. (NYSE: NBL), referred to as our Sponsors, to own, operate, develop and acquire natural gas gathering and other midstream energy assets to service our Sponsors’ production in the Marcellus Shale 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.

* * * * *

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 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 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 “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. 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. These forward-looking statements involve certain risks and uncertainties, including, among others, that our business plans may change as circumstances warrant. For more information concerning factors that could cause actual results to differ materially from those conveyed in the forward-looking statements, please refer to the “Risk Factors” section of the prospectus included in the registration statement on Form S-1, in the form last filed with the SEC as wells as 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 4

CONE MIDSTREAM PARTNERS LP

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per unit data)

(unaudited)

 

     Three Months Ended
December 31,		      Twelve Months Ended
December 31,		  
     2014      2013      2014      2013  

Revenue

            

Gathering Revenue — Related Party

    $ 42,400       $ 21,916       $ 130,087       $ 65,626   

Other Income

      85         —           85         —     
  

 

 

     

 

 

     

 

 

     

 

 

  

Total Revenue

   42,485      21,916      130,172      65,626   

Expenses

Operating Expense — Third Party

   9,035      3,801      27,371      13,175   

Operating Expense — Related Party

   5,519      5,151      24,072      16,669   

General and Administrative Expense — Third Party

   910      90      1,846      219   

General and Administrative Expense — Related Party

   1,769      411      4,726      1,614   

Depreciation Expense

   2,225      1,611      7,330      5,825   
  

 

 

     

 

 

     

 

 

     

 

 

  

Total Expense

   19,458      11,064      65,345      37,502   
  

 

 

     

 

 

     

 

 

     

 

 

  

Net Income

   23,027      10,852      64,827      28,124   

Less: Net Income Attributable to Noncontrolling Interest

   7,776      —        7,858      —     
  

 

 

     

 

 

     

 

 

     

 

 

  

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

 $ 15,251    $ 10,852    $ 56,969    $ 28,124   
  

 

 

     

 

 

     

 

 

     

 

 

  

Calculation of Limited Partner Interest in Net Income:

Net Income Attributable to General and Limited Partner Ownership Interest in CONE Midstream Partners LP (1)

 $ 15,251    $ 10,852    $ 15,378    $ 28,124   

Less: General Partner Interest in Net Income

   305      N/A      308      N/A   
  

 

 

     

 

 

     

 

 

     

 

 

  

Limited Partner Interest in Net Income

 $ 14,946      N/A    $ 15,070      N/A   
  

 

 

     

 

 

     

 

 

     

 

 

  

Net Income per Limited Partner Unit - Basic

 $ 0.26      N/A    $ 0.26      N/A   

Net Income per Limited Partner Unit - Diluted

 $ 0.26      N/A    $ 0.26      N/A   

Limited Partner Units Outstanding - Basic

   58,326      N/A      58,326      N/A   

Limited Partner Unit Outstanding - Diluted

   58,326      N/A      58,326      N/A   

 

(1) Reflective of general and limited partner interest in net income since closing of the IPO.

 

Page 5

CONE MIDSTREAM PARTNERS LP

RECONCILIATION OF NET INCOME TO EBITDA AND DISTRIBUTABLE CASH FLOW

(in thousands)

(unaudited)

Definition of Non-GAAP Financial Measures

EBITDA

We define EBITDA as net income before income taxes, net interest expense, depreciation and amortization. EBITDA 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:

 

  •   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 provides information useful to investors in assessing our financial condition and results of operations. The GAAP measures most directly comparable to EBITDA are net income and net cash provided by operating activities. 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 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, EBITDA as presented below may not be comparable to similarly titled measures of other companies.

Distributable Cash Flow

We define distributable cash flow as EBITDA less net cash interest paid and maintenance capital expenditures. 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 report 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 of other companies.

The partnership does not provide financial guidance for projected net income or changes in working capital, and, therefore, is unable to provide a reconciliation of its adjusted EBITDA and distributable cash flow projections to net income, operating income, or net cash flow provided by operating activities, the most comparable financial measures calculated in accordance with GAAP.

 

Page 6

CONE MIDSTREAM PARTNERS LP

RECONCILIATION OF NET INCOME TO EBITDA AND DISTRIBUTABLE CASH FLOW

(in thousands)

(unaudited)

The following tables present a reconciliation of EBITDA to net income and net cash provided by operating activities, the most directly comparable GAAP financial measures, on a historical basis, for each of the periods indicated.

 

     Three Months Ended
December 31,		     Twelve Months
Ended December 31,		  
     2014     2013     2014      2013  

Net Income

    $ 23,027      $ 10,852      $ 64,827       $ 28,124   

Add:

          

Interest Expense, net

      24        —          24         —     

Depreciation Expense

      2,225        1,611        7,330         5,825   
  

 

 

    

 

 

    

 

 

     

 

 

  

EBITDA

   25,276      12,463      72,181      33,949   

Less: Net Income Attributable to Noncontrolling Interest

   7,776      —        7,858      —     

Less: Depreciation Expense Attributable to Noncontrolling Interest

   857      —        863      —     
  

 

 

    

 

 

    

 

 

     

 

 

  

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

 $ 16,643    $ 12,463    $ 63,460    $ 33,949   
  

 

 

    

 

 

    

 

 

     

 

 

  

Less: Ongoing Maintenance Capital Expenditures, Net of Expected Reimbursements

   1,799      1,141      6,008      3,440   
  

 

 

    

 

 

    

 

 

     

 

 

  

Distributable Cash Flow

 $ 14,844    $ 11,322    $ 57,452    $ 30,509   
  

 

 

    

 

 

    

 

 

     

 

 

  

Net Cash Provided by Operating Activities

 $ 22,331    $ 8,532    $ 84,694    $ 34,514   

Adjustments:

Less: Interest Expense, net

   24      —        24      —     

Less: Other, Including Changes in Working Capital

   (2,969 )    (3,931 )    12,489      565   
  

 

 

    

 

 

    

 

 

     

 

 

  

EBITDA

   25,276      12,463      72,181      33,949   

Less: Net Income Attributable to Noncontrolling Interest

   7,776      —        7,858      —     

Less: Depreciation Expense Attributable to Noncontrolling Interest

   857      —        863      —     
  

 

 

    

 

 

    

 

 

     

 

 

  

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

 $ 16,643    $ 12,463    $ 63,460    $ 33,949   
  

 

 

    

 

 

    

 

 

     

 

 

  

Less: Ongoing Maintenance Capital Expenditures, Net of Expected Reimbursements

   1,799      1,141      6,008      3,440   
  

 

 

    

 

 

    

 

 

     

 

 

  

Distributable Cash Flow

 $ 14,844    $ 11,322    $ 57,452    $ 30,509   
  

 

 

    

 

 

    

 

 

     

 

 

  

 

Page 7

CONE MIDSTREAM PARTNERS LP

CONSOLIDATED BALANCE SHEETS

(in thousands, except number of units)

(unaudited)

 

     December 31,
2014		     December 31,
2013		  

ASSETS

     

Current Assets:

     

Cash and Cash Equivalents

    $ 3,252      $ 5,976   

Receivables — Related Party

      58,749        15,172   

Prepaid Expenses

      1,280        —     

Other Current Assets

      164        —     
  

 

 

    

 

 

  

Total Current Assets

   63,445      21,148   

Property and Equipment:

Property and Equipment

   639,735      398,010   

Less — Accumulated Depreciation

   16,989      9,894   
  

 

 

    

 

 

  

Property and Equipment — Net

   622,746      388,116   

Other Non-Current Assets

   613      —     
  

 

 

    

 

 

  

TOTAL ASSETS

 $ 686,804    $ 409,264   
  

 

 

    

 

 

  

LIABILITIES AND EQUITY

Current Liabilities:

Accounts Payable

 $ 70,635    $ 38,756   

Accounts Payable — Related Party

   2,106      2,434   
  

 

 

    

 

 

  

Total Current Liabilities

   72,741      41,190   

Other Liabilities:

MLP Revolver

   31,300      —     
  

 

 

    

 

 

  

Total Liabilities

   104,041      41,190   
  

 

 

    

 

 

  

Partners’ Capital and Parent Net Investment:

Parent Net Investment

   —        368,074   

Common Units - (29,163,121 Units Issued and Outstanding at December 31, 2014)

   389,612      —     

Subordinated Units (29,163,121 Units Issued and Outstanding at December 31, 2014)

   (92,285 )    —     

General Partner Interest

   (3,772 )    —     
  

 

 

    

 

 

  

Capital Attributable to CONE Midstream Partners LP and Parent Net Investment

   293,555      368,074   

Noncontrolling Interest

   289,208      —     
  

 

 

    

 

 

  

Total Partners’ Capital and Parent Net Investment

   582,763      368,074   
  

 

 

    

 

 

  

TOTAL LIABILITIES, PARTNERS’ CAPITAL AND PARENT NET INVESTMENT

 $ 686,804    $ 409,264   
  

 

 

    

 

 

  

 

Page 8

CONE MIDSTREAM PARTNERS LP

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

     Twelve Months Ended
December 31,		  
     2014     2013  

Cash Flows from Operating Activities:

     

Net Income

    $ 64,827      $ 28,124   

Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:

     

Depreciation

      7,330        5,825   

Gain on Disposition of Equipment

      (85 )      —     

Changes in Operating Assets:

     

Receivables — Related Party

      (9,029 )      (5,654 ) 

Other Current Assets

      (1,280 )      50   

Changes in Operating Liabilities:

     

Accounts Payable

      23,806        5,760   

Accounts Payable — Related Party

      (875 )      409   
  

 

 

    

 

 

  

Net Cash Provided by Operating Activities

   84,694      34,514   
  

 

 

    

 

 

  

Cash Flows from Investing Activities:

Capital Expenditures

   (269,686 )    (130,924 ) 

Proceeds on Sale of Equipment

   85      —     
  

 

 

    

 

 

  

Net Cash Used in Investing Activities

   (269,601 )    (130,924 ) 
  

 

 

    

 

 

  

Cash Flows from Financing Activities:

Partners’ Investments

   146,626      95,000   

Proceeds from Issuance of Common Units, Net of Offering Costs

   413,005      —     

Distribution of Proceeds

   (407,971 )    —     

Payment of Revolver Fees

   (777 )    —     

Proceeds from Revolver

   31,300      —     
  

 

 

    

 

 

  

Net Cash Provided by Financing Activities

   182,183      95,000   
  

 

 

    

 

 

  

Net Decrease in Cash and Cash Equivalents

   (2,724 )    (1,410 ) 

Cash and Cash Equivalents at Beginning of Period

   5,976      7,386   
  

 

 

    

 

 

  

Cash and Cash Equivalents at End of Period

 $ 3,252    $ 5,976   
  

 

 

    

 

 

  

 

Page 9

CONE MIDSTREAM PARTNERS LP

SUPPLEMENTAL STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

     Three Months Ended
December 31,		  
     2014     2013  

Cash Flows from Operating Activities:

     

Net Income

    $ 23,027      $ 10,852   

Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:

     

Depreciation

      2,225        1,611   

Gain on Disposition of Equipment

      (85 )      —     

Changes in Operating Assets:

     

Receivables — Related Party

      (9,344 )      (8,899 ) 

Other Current Assets

      (798 )      21   

Non-Current Assets

      168        —     

Changes in Operating Liabilities:

     

Accounts Payable

      9,404        4,538   

Accounts Payable — Related Party

      (2,266 )      409   
  

 

 

    

 

 

  

Net Cash Provided by Operating Activities

   22,331      8,532   
  

 

 

    

 

 

  

Cash Flows from Investing Activities:

Capital Expenditures

   (83,985 )    (44,022 ) 

Proceeds on Sale of Equipment

   85      —     
  

 

 

    

 

 

  

Net Cash Used in Investing Activities

   (83,900 )    (44,022 ) 
  

 

 

    

 

 

  

Cash Flows from Financing Activities:

Partners’ Investments

   26,000      34,000   

Proceeds from Issuance of Common Units, Net of Offering Costs

   264      —     

Distribution of Proceeds

   —        —     

Payment of Revolver Fees

   (91 )    —     

Proceeds from Revolver

   31,300      —     
  

 

 

    

 

 

  

Net Cash Provided by Financing Activities

   57,473      34,000   
  

 

 

    

 

 

  

Net Decrease in Cash and Cash Equivalents

   (4,096 )    (1,490 ) 

Cash and Cash Equivalents at Beginning of Period

   7,348      7,466   
  

 

 

    

 

 

  

Cash and Cash Equivalents at End of Period

 $ 3,252    $ 5,976   
  

 

 

    

 

 

  

 

Page 10

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

Operating Income Summary, Selected Operating Statistics and Capital Investment

(in thousands)

(unaudited)

 

     Three Months Ended December 31, 2014
Development Company		  
     1 (Anchor)      2 (Growth)      3 (Additional)      TOTAL(1)  

Income Summary

            

Revenue

    $ 35,166       $ 2,464       $ 4,855       $ 42,485   

Expenses

      15,025         1,847         2,586         19,458   
  

 

 

     

 

 

     

 

 

     

 

 

  

Net Income

   20,141      617      2,269      23,027   

Less: Net Income Attributable to Noncontrolling Interest

   5,035      586      2,155      7,776   
  

 

 

     

 

 

     

 

 

     

 

 

  

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

 $ 15,106    $ 31    $ 114    $ 15,251   
  

 

 

     

 

 

     

 

 

     

 

 

  

Operating Statistics - Gathered Volumes

Dry Gas (BBtu/d)

   389      71      17      477   

Wet Gas (BBtu/d)

   313      —        81      394   

Condensate (Bcfe/d)

   12      —        —        12   
  

 

 

     

 

 

     

 

 

     

 

 

  

Total Gathered Volumes

   714      71      98      883   
  

 

 

     

 

 

     

 

 

     

 

 

  

Total Volumes Net to CNNX

   536      4      5      545   

Capital Investment

Maintenance Capital

 $ 2,372    $ 230    $ 157    $ 2,759   

Expansion Capital

   18,465      22,296      40,465      81,226   
  

 

 

     

 

 

     

 

 

     

 

 

  

Total Capital Investment

 $ 20,837    $ 22,526    $ 40,622    $ 83,985   
  

 

 

     

 

 

     

 

 

     

 

 

  

Capital Investment Net to CNNX

Maintenance Capital

 $ 1,779    $ 12    $ 8    $ 1,799   

Expansion Capital

   13,849      1,114      2,023      16,986   
  

 

 

     

 

 

     

 

 

     

 

 

  

Total Capital Investment Net to CNNX

 $ 15,628    $ 1,126    $ 2,031    $ 18,785   
  

 

 

     

 

 

     

 

 

     

 

 

  

 

(1)  Total consists of the 100% activity of the three Development Companies (Anchor, Growth and Additional) which CONE Midstream Partners LP owns a controlling interest of 75%, 5% and 5%, respectively. Other systems that were part of the Predecessor, CONE Gathering LLC, that have been included in the Historical Financial statements as the Predecessor are excluded from the table above, as these systems are not included in the consolidated operations of the Partnership.

 

Page 11

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

Operating Income Summary, Selected Operating Statistics and Capital Investment

(in thousands)

(unaudited)

 

     Three Months Ended December 31, 2013
Development Company		  
     1 (Anchor)      2 (Growth)      3 (Additional)     TOTAL(1)  

Income Summary

           

Revenue

    $ 21,351       $ 334       $ —        $ 21,685   

Expenses

      10,598         169         181        10,948   
  

 

 

     

 

 

     

 

 

    

 

 

  

Net Income

   10,753      165      (181 )    10,737   

Less: Net Income Attributable to Noncontrolling Interest

   —        —        —        —     
  

 

 

     

 

 

     

 

 

    

 

 

  

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

 $ 10,753    $ 165    $ (181 )  $ 10,737   
  

 

 

     

 

 

     

 

 

    

 

 

  

Operating Statistics - Gathered Volumes

Dry Gas (BBtu/d)

   307      7      —        314   

Wet Gas (BBtu/d)

   150      —        —        150   

Condensate (Bcfe/d)

   3      —        —        3   
  

 

 

     

 

 

     

 

 

    

 

 

  

Total Gathered Volumes

   460      7      —        467   
  

 

 

     

 

 

     

 

 

    

 

 

  

Total Volumes Net to CNNX

   345      —        —        345   

Capital Investment

Maintenance Capital

 $ 1,519    $ 34    $ —      $ 1,553   

Expansion Capital

   28,483      6,906      279      35,668   
  

 

 

     

 

 

     

 

 

    

 

 

  

Total Capital Investment

 $ 30,002    $ 6,940    $ 279    $ 37,221   
  

 

 

     

 

 

     

 

 

    

 

 

  

Capital Investment Net to CNNX

Maintenance Capital

 $ 1,139    $ 2    $ —      $ 1,141   

Expansion Capital

   21,363      345      14      21,722   
  

 

 

     

 

 

     

 

 

    

 

 

  

Total Capital Investment Net to CNNX

 $ 22,502    $ 347    $ 14    $ 22,863   
  

 

 

     

 

 

     

 

 

    

 

 

  

 

(1)  Total consists of the 100% activity of the three Development Companies (Anchor, Growth and Additional) which CONE Midstream Partners LP owns a controlling interest of 75%, 5% and 5%, respectively. Other systems that were part of the Predecessor, CONE Gathering LLC, that have been included in the Historical Financial statements as the Predecessor are excluded from the table above, as these systems are not included in the consolidated operations of the Partnership.

 

Page 12