We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
CNX Midstream Partners LP | NYSE:CNXM | NYSE | Common Stock |
Price Change | % Change | Share Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 9.16 | 0 | 01:00:00 |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): July 30, 2020
CNX Midstream Partners LP
(Exact name of registrant as specified in its charter)
Delaware | 001-36635 | 47-1054194 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
CNX Center |
1000 CONSOL Energy Drive |
Canonsburg, Pennsylvania 15317 |
(Address of principal executive offices) |
(Zip code) |
Registrants telephone number, including area code:
(724) 485-4000
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☒ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading symbol |
Name of each exchange on which registered |
||
Common Units Representing Limited Partner Interests | CNXM | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. |
Results of Operations and Financial Condition. |
CNX Midstream Partners LP (the Partnership) issued a press release on July 30, 2020 announcing its 2020 second quarter results. A copy of the press release is attached to this Current Report as Exhibit 99.1 and incorporated into this Item 2.02 by reference.
The information furnished pursuant to this Item 2.02 and Item 7.01, including Exhibit 99.1, are being furnished and shall not be deemed filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that section, and will not be incorporated by reference into any filing under the Securities Act of 1933, as amended (the Securities Act), unless specifically identified therein as being incorporated therein by reference.
Item 7.01. |
Regulation FD Disclosure. |
The information set forth under Item 2.02 is incorporated into this Item 7.01 by reference.
Forward-Looking Statements
All statements in this report (and oral statements made regarding the subjects of this communication), including those that express a belief, expectation or intention, may be considered forward-looking statements (as defined in Section 21E of the Exchange Act and Section 27A of the Securities Act) that involve risks and uncertainties that could cause actual results to differ materially from projected results. Without limiting the generality of the foregoing, forward-looking statements contained in this communication include statements relying on a number of assumptions concerning future events and are subject to a number of uncertainties and factors, many of which are outside the control of CNX Resources Corporation (NYSE: CNX) (CNX) and the Partnership, which could cause actual results to differ materially from such statements. Accordingly, investors should not place undue reliance on forward-looking statements as a prediction of actual results. The forward-looking statements may include, but are not limited to, statements regarding the expected benefits of the proposed transaction to CNX and the Partnership and their stockholders and unitholders, respectively; the anticipated completion of the proposed transaction and the timing thereof; and the expected future growth, dividends and distributions of the combined company; and plans and objectives of management for future operations. When we use the words believe, intend, expect, may, should, anticipate, could, estimate, plan, predict, project, or their negatives, or other similar expressions, the statements which include those words are usually forward-looking statements. When we describe strategy that involves risks or uncertainties, we are making forward-looking statements. While CNX and the Partnership believe that the assumptions concerning future events are reasonable, they caution that there are inherent difficulties in predicting certain important factors that could impact the future performance or results of their businesses. Among the factors that could cause results to differ materially from those indicated by such forward-looking statements are: the failure to realize the anticipated costs savings, synergies and other benefits of the transaction; the possible diversion of management time on transaction-related issues; the risk that the requisite approvals to complete the transaction are not obtained; local, regional and national economic conditions and the impact they may have on CNX, the Partnership and their customers; the impact of outbreaks of communicable diseases such as the novel highly transmissible and pathogenic coronavirus (COVID-19) on business activity, the Companys operations and national and global economic conditions, generally; conditions in the oil and gas industry, including a sustained decrease in the level of supply or demand for oil or natural gas or a sustained decrease in the price of oil or natural gas; the financial condition of CNXs or the Partnerships customers; any non-performance by customers of their contractual obligations; changes in customer, employee or supplier relationships resulting from the transaction; changes in safety, health, environmental and other regulations; the results of any reviews, investigations or other proceedings by government authorities; and the performance of the Partnership.
The forward-looking statements in this report speak only as of the date of this report; we disclaim any obligation to update these statements. We have based these forward-looking statements on our current expectations and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. These risks, contingencies and uncertainties relate to, among other matters, the risks and uncertainties set forth in the Risk
Factors section of the Partnerships Annual Report on Form 10-K for the year ended December 31, 2019, and Quarterly Report on Form 10-Q for the three months ended March 31, 2020, each filed with the Securities and Exchange Commission (the SEC), and any subsequent reports filed with the SEC.
No Offer or Solicitation
This report is for informational purposes only and shall not constitute an offer to sell or the solicitation of an offer to buy any securities pursuant to the proposed transaction or otherwise, nor shall there be any sale of securities in any jurisdiction in which the offer, solicitation or sale would be unlawful prior to the registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act.
Additional Information and Where You Can Find It
In connection with the proposed transaction, CNX will file a registration statement on Form S-4, including a consent statement/prospectus of CNX and the Partnership, with the SEC. INVESTORS AND SECURITY HOLDERS OF CNX AND THE PARTNERSHIP ARE ADVISED TO CAREFULLY READ THE REGISTRATION STATEMENT AND CONSENT STATEMENT/PROSPECTUS (INCLUDING ALL AMENDMENTS AND SUPPLEMENTS THERETO) WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE TRANSACTION, THE PARTIES TO THE TRANSACTION AND THE RISKS ASSOCIATED WITH THE TRANSACTION. Investors and security holders may obtain a free copy of the consent statement/prospectus (when available) and other relevant documents filed by CNX and the Partnership with the SEC from the SECs website at www.sec.gov. Security holders and other interested parties will also be able to obtain, without charge, a copy of the consent statement/prospectus and other relevant documents (when available) from www.cnx.com under the tab Investors and then under the heading SEC Filings.
Participants in the Solicitation Relating to the Merger
CNX, the Partnership and their respective directors, executive officers and certain other members of management may be deemed to be participants in the solicitation of consents in respect of the transaction. Information about these persons is set forth in CNXs proxy statement relating to its 2020 Annual Meeting of Stockholders, which was filed with the SEC on March 24, 2020, and the Partnerships Annual Report on Form 10-K and Form 10-K/A for the year ended December 31, 2019, which were filed with the SEC on February 10, 2020 and April 27, 2020, respectively, and subsequent statements of changes in beneficial ownership on file with the SEC. Security holders and investors may obtain additional information regarding the interests of such persons, which may be different than those of the respective companies security holders generally, by reading the consent statement/prospectus and other relevant documents regarding the transaction, which will be filed with the SEC.
Item 9.01. |
Financial Statements and Exhibits. |
(d) |
Exhibits |
Exhibit Number |
Description of the Exhibit | |
99.1 | Press Release of CNX Midstream Partners LP, dated July 30, 2020 | |
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CNX MIDSTREAM PARTNERS LP | ||
By: CNX MIDSTREAM GP, LLC, its general partner | ||
By: |
/s/ Donald W. Rush |
|
Name: | Donald W. Rush | |
Title: | Chief Financial Officer and Director |
Dated: July 30, 2020
Exhibit 99.1
CNX Midstream Reports Second Quarter Results
PITTSBURGH (July 30, 2020) - CNX Midstream Partners LP (NYSE: CNXM) (CNXM, CNX Midstream or the Partnership) today reported financial and operational results for the three and six months ended June 30, 2020(1).
Second Quarter Results
The Partnership continued its solid financial performance during the three months ended June 30, 2020 despite a decline in volumes. The net decrease in gathered volumes was the result of temporary production curtailments by our Sponsor and one of our third-party customers due to a decline in both natural gas and natural gas liquids pricing. Although a majority of the wet wells have since come back online due to a rebound in pricing, the concerns over storage capacity and other items could impact future periods. The impact of the lower wet gas volumes was partially offset by well turn-in-line activity that occurred over the past twelve months. Comparative results net to the Partnership, with the exception of net cash provided by operating activities, which is presented on a gross consolidated basis, were as follows:
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||
(in millions) | 2020 | 2019 | 2020 | 2019 | ||||||||||||
Net income |
$ | 32.6 | $ | 46.7 | $ | 77.8 | $ | 81.9 | ||||||||
Net cash provided by operating activities |
$ | 45.5 | $ | 74.8 | $ | 85.6 | $ | 124.7 | ||||||||
Adjusted EBITDA (non-GAAP)(2) |
$ | 49.7 | $ | 59.3 | $ | 110.1 | $ | 113.8 | ||||||||
Distributable cash flow (non-GAAP)(2) |
$ | 37.1 | $ | 46.9 | $ | 83.9 | $ | 89.9 | ||||||||
Distribution coverage ratio - Declared(2) |
0.83x | 1.53x | 1.60x | 1.51x |
The Board of Directors of CNX Midstream GP LLC, recently declared a cash distribution of $0.50 per unit with respect to the second quarter of 2020, which resulted in the distribution coverage ratio declining to 0.83x.
There is no change to previously stated guidance.
Capital Investment and Resources
For the second quarter of 2020, CNX Midstreams total capital investment net to the Partnership was $14.1 million, which includes investment in expansion projects of $8.8 million and maintenance capital of $5.3 million.
As of June 30, 2020, CNX Midstream had outstanding borrowings of $319.0 million under its $600.0 million revolving credit facility.
Page 1
CNX Acquiring All Outstanding Common Units of CNXM (the take-private transaction)
On July 27, 2020, CNX Resources Corporation (NYSE: CNX) (CNX) and CNX Midstream announced that they have entered into a definitive merger agreement pursuant to which CNX will acquire all of the outstanding common units of CNX Midstream that it does not already own in exchange for CNX common stock valued at approximately $357 million, based on the most recent closing price of CNX common stock.
Video Presentation
CNX and the Partnership have pre-recorded a video presentation that not only thoroughly examines the transaction, but also reviews the CNX investment thesis and why the company believes it is a non-replicable, best-in-class E&P company. The video can be accessed at: https://vimeo.com/441806879, or by visiting the Investor Relations page of CNXs 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 companys 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 Partnerships current financial interests in the development companies are: 100% in the Anchor Systems and 5% in the Additional Systems. Because the Partnership owns a controlling interest in each of these two development companies, it fully consolidates their financial results. CNX Gathering, which is wholly owned by CNX Resources Corporation, owns a 95% noncontrolling interest in the Additional Systems of the Partnership. |
(2) |
Adjusted EBITDA and Distributable Cash Flow are not measures that are recognized under accounting principles generally accepted in the U.S. (GAAP). Definitions and reconciliations of these non-GAAP measures to GAAP reporting measures appear in the financial tables which follow. |
Contacts:
Investor Relations: | Media: | |
Tyler Lewis | Brian Aiello | |
724-485-3157 | 724-485-3078 | |
tylerlewis@cnx.com | brianaiello@cnx.com |
* * * * *
CNX Midstream is a growth-oriented master limited partnership that owns, operates, develops and acquires gathering and other midstream energy assets to service natural gas production in the Appalachian Basin in Pennsylvania and West Virginia. Our assets include natural gas gathering pipelines and compression and dehydration facilities, as well as condensate gathering, collection, separation and stabilization facilities. More information is available at our website www.cnxmidstream.com.
* * * * *
This press release is intended to be a qualified notice to nominees as provided for under Treasury Regulation Section 1.1446-4(b). Brokers and nominees should treat one hundred percent (100.0%) of CNX Midstreams distributions to non-U.S. investors as being attributed to income that is effectively connected with a United States trade or business. Accordingly, CNX Midstreams distributions to non-U.S. investors are subject to federal income tax withholding at the highest applicable effective tax rate. Nominees, and not CNX Midstream, are treated as withholding agents responsible for withholding on the distributions received by them on behalf of foreign investors.
* * * * *
This press release contains forward-looking statements within the meaning of the federal securities laws. Statements that are predictive in nature, that depend upon or refer to future events or conditions or that include the words will, believe, expect, anticipate, intend, estimate and other expressions that are predictions of or indicate future events and trends and that do not relate to historical matters identify forward-looking statements. You should not place undue reliance on forward-looking statements. Our forward-looking statements include statements about our business strategy, our industry, our future profitability, our expected capital expenditures and the impact of such expenditures on our performance, the costs of being a publicly traded partnership and our capital programs. A forward-looking statement may include a statement of the assumptions or bases underlying
Page 2
the forward-looking statement. We believe that we have chosen these assumptions or bases in good faith and that they are reasonable. You are cautioned not to place undue reliance on any forward-looking statements. Although forward-looking statements reflect our good faith beliefs at the time they are made, they involve known and unknown risks, uncertainties and other factors. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. These risks, contingencies and uncertainties relate to, among other matters, the following: the possibility that the market price of CNX Resources 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 partys expenses; the possibility that CNX Resources and CNXM may be the targets of securities class actions and derivative lawsuits; the limited duties CNXMs 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 CNXMs unitholders or the CNX Resources stockholders, respectively; the possibility that financial projections by CNX Resources and CXNM may not prove to be reflective of actual future results; our ability to grow, or maintain, our current rate of cash distributions; our reliance on our customers, including our Sponsor, CNX Resources Corporation; the effects of changes in market prices of natural gas, NGLs and crude oil on our customers drilling and development plans on our dedicated acreage and the volumes of natural gas and condensate that are produced on our dedicated acreage because of the natural decline in production from existing wells, our success, in part, depends on our ability to maintain or increase natural gas and condensate throughput volumes on our midstream systems, which depends on the level of development and completion activity on acreage dedicated to us; changes in our customers drilling and development plans in the Marcellus Shale and Utica Shale, and our customers ability to meet such plans; our ability to maintain or increase volumes of natural gas and condensate on our midstream systems; the demand for natural gas and condensate gathering services, changes in general economic condition, and competitive conditions in our industry, including competition from the same and alternative energy sources; actions taken by third-party operators, gatherers, processors and transporters; our ability to successfully implement our business plan; our ability to complete internal growth projects on time and on budget; our ability to generate adequate returns on capital; the price and availability of debt and equity financing; the availability and price of oil and natural gas to the consumer compared to the price of alternative and competing fuels; prolonged customer curtailments; the availability of storage capacity for refined products such as crude, and refinery inputs including condensate, c5+ and butane; energy efficiency and technology trends; operating hazards and other risks incidental to our midstream services; natural disasters, weather-related delays, casualty losses and other matters beyond our control; the impact of outbreaks of communicable diseases such as the novel highly transmissible and pathogenic coronavirus (COVID-19) on business activity, the Partnerships 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 CNXMs 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 CNXMs business plans may change as circumstances warrant, please refer to the Risk Factors and Forward-Looking Statements sections of CNXMs Annual Report on Form 10-K for the year ended December 31, 2019 filed with the Securities and Commission on February 10, 2020 and subsequent Quarterly Reports on Form 10-Q. CNXM undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, changed circumstances or otherwise, unless required by law.
Page 3
CNX MIDSTREAM PARTNERS LP
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per unit data)
(Unaudited)
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Revenue |
||||||||||||||||
Gathering revenue related party |
$ | 54,203 | $ | 59,205 | $ | 116,381 | $ | 112,981 | ||||||||
Gathering revenue third party |
11,749 | 18,896 | 29,702 | 37,339 | ||||||||||||
Miscellaneous income |
86 | | 151 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Revenue |
66,038 | 78,101 | 146,234 | 150,320 | ||||||||||||
Expenses |
||||||||||||||||
Operating expense related party |
4,367 | 6,514 | 8,195 | 12,062 | ||||||||||||
Operating expense third party |
6,049 | 6,188 | 14,645 | 12,162 | ||||||||||||
General and administrative expense related party |
2,748 | 4,027 | 5,605 | 7,994 | ||||||||||||
General and administrative expense third party |
1,585 | 1,364 | 4,350 | 2,900 | ||||||||||||
Loss on asset sales and abandonments |
1,663 | | 1,652 | 7,229 | ||||||||||||
Depreciation expense |
8,209 | 5,860 | 15,787 | 11,510 | ||||||||||||
Interest expense |
8,617 | 7,685 | 17,410 | 15,024 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Expense |
33,238 | 31,638 | 67,644 | 68,881 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Income |
32,800 | 46,463 | 78,590 | 81,439 | ||||||||||||
Less: Net income (loss) attributable to noncontrolling interest |
250 | (282 | ) | 821 | (413 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Income Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP |
$ | 32,550 | $ | 46,745 | $ | 77,769 | $ | 81,852 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Calculation of Limited Partner Interest in Net Income: |
||||||||||||||||
Net Income Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP |
$ | 32,550 | $ | 46,745 | $ | 77,769 | $ | 81,852 | ||||||||
Less: General partner interest in net income, including incentive distribution rights |
| 6,325 | | 11,604 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Limited partner interest in net income |
$ | 32,550 | $ | 40,420 | $ | 77,769 | $ | 70,248 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per limited partner unit: |
||||||||||||||||
Basic |
$ | 0.36 | $ | 0.63 | $ | 0.87 | $ | 1.10 | ||||||||
Diluted |
$ | 0.35 | $ | 0.63 | $ | 0.84 | $ | 1.10 | ||||||||
Weighted average number of limited partner units outstanding (in thousands): |
||||||||||||||||
Basic |
89,799 | 63,732 | 89,798 | 63,715 | ||||||||||||
Diluted |
92,817 | 63,755 | 92,820 | 63,759 | ||||||||||||
Cash distributions declared per unit (*) |
$ | 0.5000 | $ | 0.3865 | $ | 0.5829 | $ | 0.7597 |
(*) |
Represents the cash distributions declared during the month following the end of each respective quarterly period. |
Page 4
CNX MIDSTREAM PARTNERS LP
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except number of limited partner units)
(Unaudited)
June 30,
2020 |
December 31,
2019 |
|||||||
ASSETS |
||||||||
Current Assets: |
||||||||
Cash |
$ | 989 | $ | 31 | ||||
Receivables related party |
16,583 | 21,076 | ||||||
Receivables third party |
8,615 | 7,935 | ||||||
Other current assets |
1,672 | 1,976 | ||||||
|
|
|
|
|||||
Total Current Assets |
27,859 | 31,018 | ||||||
Property and Equipment: |
||||||||
Property and equipment |
1,329,543 | 1,302,566 | ||||||
Less accumulated depreciation |
122,804 | 106,975 | ||||||
|
|
|
|
|||||
Property and Equipment Net |
1,206,739 | 1,195,591 | ||||||
Other Assets: |
||||||||
Operating lease right-of-use assets |
1,594 | 4,731 | ||||||
Other assets |
2,698 | 3,262 | ||||||
|
|
|
|
|||||
Total Other Assets |
4,292 | 7,993 | ||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ | 1,238,890 | $ | 1,234,602 | ||||
|
|
|
|
|||||
LIABILITIES AND PARTNERS CAPITAL |
||||||||
Current Liabilities: |
||||||||
Trade accounts payable |
$ | 9,312 | $ | 15,683 | ||||
Accrued interest payable |
7,794 | 7,973 | ||||||
Accrued liabilities |
14,825 | 43,634 | ||||||
Due to related party |
52,191 | 4,787 | ||||||
|
|
|
|
|||||
Total Current Liabilities |
84,122 | 72,077 | ||||||
Other Liabilities: |
||||||||
Long-term liabilities related party |
85,000 | | ||||||
Long-Term Debt: |
||||||||
Revolving credit facility |
319,000 | 311,750 | ||||||
Senior Notes |
394,635 | 394,162 | ||||||
|
|
|
|
|||||
Total Long-Term Debt |
713,635 | 705,912 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES |
882,757 | 777,989 | ||||||
Partners Capital and Noncontrolling Interest: |
||||||||
Limited partner units (89,799,224 issued and outstanding at June 30, 2020 and 63,736,622 issued and outstanding at December 31, 2019) |
251,862 | 380,473 | ||||||
Class B units (3,000,000 issued and outstanding at June 30, 2020 and none issued and outstanding at December 31, 2019) |
34,590 | | ||||||
General partner interest |
| 7,280 | ||||||
|
|
|
|
|||||
Partners capital attributable to CNX Midstream Partners LP |
286,452 | 387,753 | ||||||
Noncontrolling interest |
69,681 | 68,860 | ||||||
|
|
|
|
|||||
Total Partners Capital and Noncontrolling Interest |
356,133 | 456,613 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND PARTNERS CAPITAL |
$ | 1,238,890 | $ | 1,234,602 | ||||
|
|
|
|
Page 5
CNX MIDSTREAM PARTNERS LP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited)
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||
Net income |
$ | 32,800 | $ | 46,463 | $ | 78,590 | $ | 81,439 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||||||
Depreciation expense and amortization of debt issuance costs |
8,680 | 6,328 | 16,730 | 12,449 | ||||||||||||
Unit-based compensation |
380 | 541 | 884 | 1,153 | ||||||||||||
Loss on asset sales and abandonments |
1,663 | | 1,652 | 7,229 | ||||||||||||
Other |
133 | 30 | 144 | 41 | ||||||||||||
Changes in assets and liabilities: |
||||||||||||||||
Due to/from affiliate |
5,962 | (1,346 | ) | 2,256 | (3,269 | ) | ||||||||||
Receivables third party |
(3,635 | ) | (101 | ) | (680 | ) | 347 | |||||||||
Other current and non-current assets |
2,035 | 1,932 | 3,535 | (7,039 | ) | |||||||||||
Accounts payable and other accrued liabilities |
(2,523 | ) | 20,906 | (17,493 | ) | 32,316 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Cash Provided by Operating Activities |
45,495 | 74,753 | 85,618 | 124,666 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash Flows from Investing Activities: |
||||||||||||||||
Capital expenditures |
(14,377 | ) | (104,310 | ) | (47,036 | ) | (182,867 | ) | ||||||||
Proceeds from sale of assets |
80 | | 80 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Cash Used in Investing Activities |
(14,297 | ) | (104,310 | ) | (46,956 | ) | (182,867 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash Flows from Financing Activities: |
||||||||||||||||
Contributions from general partner and noncontrolling interest holders, net |
| | | 30 | ||||||||||||
Vested units withheld for unitholders taxes |
| (26 | ) | (309 | ) | (690 | ) | |||||||||
Quarterly distributions to unitholders |
(7,444 | ) | (28,940 | ) | (44,645 | ) | (56,208 | ) | ||||||||
Net (payments) borrowings on secured $600.0 million credit facility |
(28,000 | ) | 71,350 | 7,250 | 124,000 | |||||||||||
Debt issuance costs |
| (1,220 | ) | | (1,220 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Cash (Used in) Provided by Financing Activities |
(35,444 | ) | 41,164 | (37,704 | ) | 65,912 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (Decrease) Increase in Cash |
(4,246 | ) | 11,607 | 958 | 7,711 | |||||||||||
Cash at Beginning of Period |
5,235 | 70 | 31 | 3,966 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash at End of Period |
$ | 989 | $ | 11,677 | $ | 989 | $ | 11,677 | ||||||||
|
|
|
|
|
|
|
|
Page 6
CNX MIDSTREAM PARTNERS LP
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA AND DISTRIBUTABLE CASH FLOW
(Dollars in thousands)
Definition of Non-GAAP Financial Measures
EBITDA and Adjusted EBITDA
We define EBITDA as net income (loss) before net interest expense, depreciation and amortization, and Adjusted EBITDA as EBITDA adjusted for gains or losses on asset sales and abandonments and other non-cash items which should not be included in the calculation of Distributable Cash Flow. EBITDA and Adjusted EBITDA are used as supplemental financial measures by management and by external users of our financial statements, such as investors, industry analysts, lenders and ratings agencies, to assess:
|
our operating performance as compared to those of other companies in the midstream energy industry, without regard to financing methods, historical cost basis or capital structure; |
|
the ability of our assets to generate sufficient cash flow to make distributions to our partners; |
|
our ability to incur and service debt and fund capital expenditures; and |
|
the viability of acquisitions and other capital expenditure projects and the returns on investment of various investment opportunities. |
We believe that the presentation of EBITDA and Adjusted EBITDA provides information that is useful to investors in assessing our financial condition and results of operations. The GAAP measures most directly comparable to EBITDA and Adjusted EBITDA are Net Income and Net Cash Provided by Operating Activities. EBITDA and Adjusted EBITDA should not be considered an alternative to Net Income, Net Cash Provided by Operating Activities or any other measure of financial performance or liquidity presented in accordance with GAAP. EBITDA and Adjusted EBITDA exclude some, but not all, items that affect Net Income or Net Cash Provided by Operating Activities, and these measures may vary from those of other companies. As a result, EBITDA and Adjusted EBITDA as presented below may not be comparable to similarly titled measures of other companies.
Distributable Cash Flow
We define Distributable Cash Flow as Adjusted EBITDA less net income attributable to noncontrolling interest, cash interest expense and maintenance capital expenditures, each net to the Partnership. Distributable Cash Flow does not reflect changes in working capital balances.
Distributable Cash Flow is used as a supplemental financial measure by management and by external users of our financial statements, such as investors, industry analysts, lenders and ratings agencies, to assess:
|
the ability of our assets to generate cash sufficient to support our indebtedness and make future cash distributions to our unitholders; and |
|
the attractiveness of capital projects and acquisitions and the overall rates of return on alternative investment opportunities. |
We believe that the presentation of Distributable Cash Flow in this release provides information that is useful to investors in assessing our financial condition and results of operations. The GAAP measures most directly comparable to Distributable Cash Flow are Net Income and Net Cash Provided by Operating Activities. Distributable Cash Flow should not be considered an alternative to Net Income, Net Cash Provided by Operating Activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Distributable Cash Flow excludes some, but not all, items that affect Net Income or Net Cash Provided by Operating Activities, and these measures may vary from those of other companies. As a result, our Distributable Cash Flow may not be comparable to similarly titled measures that other companies may use.
Distribution Coverage Ratio
We define Distributable Coverage Ratio as Distributable Cash Flow divided by cash distributions declared or paid.
Free Cash Flow
We define Free Cash Flow as Distributable Cash Flow less expansion capital expenditures, net to the Partnership.
Page 7
The following table presents a reconciliation of the non-GAAP measures of Adjusted EBITDA and Distributable Cash Flow to the most directly comparable GAAP financial measures of Net Income and Net Cash Provided by Operating Activities.
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||
(Unaudited) | 2020 | 2019 | 2020 | 2019 | ||||||||||||
Net Income |
$ | 32,800 | $ | 46,463 | $ | 78,590 | $ | 81,439 | ||||||||
Depreciation expense |
8,209 | 5,860 | 15,787 | 11,510 | ||||||||||||
Interest expense |
8,617 | 7,685 | 17,410 | 15,024 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
49,626 | 60,008 | 111,787 | 107,973 | ||||||||||||
Non-cash unit-based compensation expense |
380 | 541 | 884 | 1,153 | ||||||||||||
Loss on asset sales and abandonments |
1,663 | | 1,652 | 7,229 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
51,669 | 60,549 | 114,323 | 116,355 | ||||||||||||
Less: |
||||||||||||||||
Net income (loss) attributable to noncontrolling interest |
250 | (282 | ) | 821 | (413 | ) | ||||||||||
Depreciation expense attributable to noncontrolling interest |
483 | 395 | 963 | 789 | ||||||||||||
Other expenses attributable to noncontrolling interest |
1,154 | 1,098 | 2,327 | 2,218 | ||||||||||||
Loss on asset sales attributable to noncontrolling interest |
110 | | 110 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP |
$ | 49,672 | $ | 59,338 | $ | 110,102 | $ | 113,761 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Less: cash interest expense, net to the Partnership |
7,286 | 7,282 | 15,191 | 13,886 | ||||||||||||
Less: maintenance capital expenditures, net to the Partnership |
5,310 | 5,168 | 10,983 | 10,003 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Distributable Cash Flow |
$ | 37,076 | $ | 46,888 | $ | 83,928 | $ | 89,872 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Cash Provided by Operating Activities |
$ | 45,495 | $ | 74,753 | $ | 85,618 | $ | 124,666 | ||||||||
Interest expense |
8,617 | 7,685 | 17,410 | 15,024 | ||||||||||||
Loss on asset sales and abandonments |
1,663 | | 1,652 | 7,229 | ||||||||||||
Other, including changes in working capital |
(4,106 | ) | (21,889 | ) | 9,643 | (30,564 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
51,669 | 60,549 | 114,323 | 116,355 | ||||||||||||
Less: |
||||||||||||||||
Net income (loss) attributable to noncontrolling interest |
250 | (282 | ) | 821 | (413 | ) | ||||||||||
Depreciation expense attributable to noncontrolling interest |
483 | 395 | 963 | 789 | ||||||||||||
Other expenses attributable to noncontrolling interest |
1,154 | 1,098 | 2,327 | 2,218 | ||||||||||||
Loss on asset sales attributable to noncontrolling interest |
110 | | 110 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP |
$ | 49,672 | $ | 59,338 | $ | 110,102 | $ | 113,761 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Less: cash interest expense, net to the Partnership |
7,286 | 7,282 | 15,191 | 13,886 | ||||||||||||
Less: maintenance capital expenditures, net to the Partnership |
5,310 | 5,168 | 10,983 | 10,003 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Distributable Cash Flow |
$ | 37,076 | $ | 46,888 | $ | 83,928 | $ | 89,872 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Less: expansion capital expenditures, net to the Partnership |
8,755 | 98,204 | $ | 34,458 | $ | 169,306 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Free Cash Flow |
$ | 28,321 | $ | (51,316 | ) | $ | 49,470 | $ | (79,434 | ) | ||||||
|
|
|
|
|
|
|
|
Page 8
The following table presents a reconciliation of the non-GAAP measures Adjusted EBITDA and Distributable Cash Flow by quarter and for the most recently completed twelve month period with the most directly comparable GAAP financial measures, which are Net Income and Net Cash Provided by Operating Activities.
(Unaudited) | Q3 2019 | Q4 2019 | Q1 2020 | Q2 2020 |
Twelve
Months Ended June 30, 2020 |
|||||||||||||||
Net Income |
$ | 43,665 | $ | 50,196 | $ | 45,790 | $ | 32,800 | $ | 172,451 | ||||||||||
Depreciation expense |
6,184 | 6,677 | 7,578 | 8,209 | 28,648 | |||||||||||||||
Interest expense |
7,601 | 7,668 | 8,793 | 8,617 | 32,679 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
EBITDA |
57,450 | 64,541 | 62,161 | 49,626 | 233,778 | |||||||||||||||
Non-cash unit-based compensation expense |
328 | 399 | 504 | 380 | 1,611 | |||||||||||||||
(Gain) loss on asset sales and abandonments |
| | (11 | ) | 1,663 | 1,652 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted EBITDA |
57,778 | 64,940 | 62,654 | 51,669 | 237,041 | |||||||||||||||
Less: |
||||||||||||||||||||
Net (loss) income attributable to noncontrolling interest |
(298 | ) | 1,700 | 571 | 250 | 2,223 | ||||||||||||||
Depreciation expense attributable to noncontrolling interest |
392 | 399 | 480 | 483 | 1,754 | |||||||||||||||
Other expenses attributable to noncontrolling interest |
1,152 | 1,136 | 1,173 | 1,154 | 4,615 | |||||||||||||||
Loss on asset sales attributable to noncontrolling interest |
| | | 110 | 110 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted EBITDA Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP |
$ | 56,532 | $ | 61,705 | $ | 60,430 | $ | 49,672 | $ | 228,339 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Less: cash interest expense, net to the Partnership |
7,528 | 7,812 | 7,905 | 7,286 | 30,531 | |||||||||||||||
Less: maintenance capital expenditures, net to the Partnership |
5,388 | 5,494 | 5,673 | 5,310 | 21,865 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Distributable Cash Flow |
$ | 43,616 | $ | 48,399 | $ | 46,852 | $ | 37,076 | $ | 175,943 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net Cash Provided by Operating Activities |
$ | 51,014 | $ | 41,382 | $ | 40,123 | $ | 45,495 | $ | 178,014 | ||||||||||
Interest expense |
7,601 | 7,668 | 8,793 | 8,617 | 32,679 | |||||||||||||||
(Gain) loss on asset sales and abandonments |
| | (11 | ) | 1,663 | 1,652 | ||||||||||||||
Other, including changes in working capital |
(837 | ) | 15,890 | 13,749 | (4,106 | ) | 24,696 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted EBITDA |
57,778 | 64,940 | 62,654 | 51,669 | 237,041 | |||||||||||||||
Less: |
||||||||||||||||||||
Net (loss) income attributable to noncontrolling interest |
(298 | ) | 1,700 | 571 | 250 | 2,223 | ||||||||||||||
Depreciation expense attributable to noncontrolling interest |
392 | 399 | 480 | 483 | 1,754 | |||||||||||||||
Other expenses attributable to noncontrolling interest |
1,152 | 1,136 | 1,173 | 1,154 | 4,615 | |||||||||||||||
Loss on asset sales attributable to noncontrolling interest |
| | | 110 | 110 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted EBITDA Attributable to General and Limited Partner Ownership Interest in CNX Midstream Partners LP |
$ | 56,532 | $ | 61,705 | $ | 60,430 | $ | 49,672 | $ | 228,339 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Less: cash interest expense, net to the Partnership |
7,528 | 7,812 | 7,905 | 7,286 | 30,531 | |||||||||||||||
Less: maintenance capital expenditures, net to the Partnership |
5,388 | 5,494 | 5,673 | 5,310 | 21,865 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Distributable Cash Flow |
$ | 43,616 | $ | 48,399 | $ | 46,852 | $ | 37,076 | $ | 175,943 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Distributions Declared |
$ | 32,371 | $ | 37,201 | $ | 7,444 | $ | 44,900 | $ | 121,916 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Distribution Coverage Ratio - Declared |
1.35x | 1.30x | 6.29x | 0.83x | 1.44x | |||||||||||||||
Distributable Cash Flow |
$ | 43,616 | $ | 48,399 | $ | 46,852 | $ | 37,076 | $ | 175,943 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Distributions Paid |
$ | 30,637 | $ | 32,371 | $ | 37,201 | $ | 7,444 | $ | 107,653 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Distribution Coverage Ratio - Paid |
1.42x | 1.50x | 1.26x | 4.98x | 1.63x |
Page 9
Development Companies Jointly Owned by CNX Gathering LLC and CNX Midstream Partners LP
Operating Income Summary, Selected Operating Statistics and Capital Investment
(Dollars in thousands)
(Unaudited)
Three Months Ended June 30, 2020 | ||||||||||||
Anchor | Additional | Total | ||||||||||
Income Summary |
||||||||||||
Revenue |
$ | 63,060 | $ | 2,978 | $ | 66,038 | ||||||
Expenses |
30,524 | 2,714 | 33,238 | |||||||||
|
|
|
|
|
|
|||||||
Net Income |
$ | 32,536 | $ | 264 | $ | 32,800 | ||||||
|
|
|
|
|
|
|||||||
Operating Statistics - Gathered Volumes |
||||||||||||
Dry gas (BBtu/d) |
993 | 48 | 1,041 | |||||||||
Wet gas (BBtu/d) |
327 | 46 | 373 | |||||||||
Other (BBtu/d)* |
273 | | 273 | |||||||||
|
|
|
|
|
|
|||||||
Total Gathered Volumes |
1,593 | 94 | 1,687 | |||||||||
|
|
|
|
|
|
|||||||
Capital Investment |
||||||||||||
Maintenance capital |
$ | 5,294 | $ | 328 | $ | 5,622 | ||||||
Expansion capital |
8,755 | | 8,755 | |||||||||
|
|
|
|
|
|
|||||||
Total Capital Investment |
$ | 14,049 | $ | 328 | $ | 14,377 | ||||||
|
|
|
|
|
|
|||||||
Capital Investment Net to CNX Midstream Partners LP |
||||||||||||
Maintenance capital |
$ | 5,294 | $ | 16 | $ | 5,310 | ||||||
Expansion capital |
8,755 | | 8,755 | |||||||||
|
|
|
|
|
|
|||||||
Total Capital Investment Net to CNX Midstream Partners LP |
$ | 14,049 | $ | 16 | $ | 14,065 | ||||||
|
|
|
|
|
|
* |
Includes third-party volumes we gather under high-pressure short-haul agreements (271 BBtu/d) as well as condensate handling. |
Page 10
1 Year CNX Midstream Partners Chart |
1 Month CNX Midstream Partners Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions