CANONSBURG, Pa., Aug. 4, 2016 /PRNewswire/ -- CONE Midstream Partners LP (NYSE: CNNX) ("CONE Midstream" or the "Partnership") today reported financial and operational results for the three months ended June 30, 2016.((1) )The Partnership also increased guidance for full year 2016 financial results.

Second Quarter Results

Highlights of second quarter 2016 results attributable to the Partnership as compared to the second quarter of 2015 include:


    --  Net income of $23.2 million as compared to $14.9 million
    --  Average daily throughput volumes of 857 billion Btu per day (BBtu/d) as
        compared to 568 BBtu/d
    --  Adjusted EBITDA((2)) of $26.9 million as compared to $17.0 million
    --  Distributable cash flow (DCF)((2)) of $23.6 million as compared to $14.9
        million
    --  Cash distribution coverage of 1.55x on an as declared basis

Management Comment

"CONE Midstream is pleased to report another strong quarter of financial and operational results," said John T. Lewis, Chairman of the Board and Chief Executive Officer of CONE Midstream GP LLC (the "General Partner"). "Our net throughput volumes grew by 51% from the second quarter of 2015. This volume increase, combined with our operating team's continued success in reducing unit operating costs, resulted in a 56% increase in net income attributable to the partnership from a year ago. Adjusted EBITDA and Distributable Cash Flow both increased by approximately 58% as compared to second quarter last year.

"We were free-cash-flow positive again during the second quarter, with cash from operations exceeding our total capital investments and cash distribution payments," continued Mr. Lewis. "We paid down $27 million of debt, which reduced our debt to trailing-twelve months EBITDA ratio to under 0.5x.

Mr. Lewis concluded, "Based on our solid performance for the first six months and our current outlook for the remainder of the year, we have increased our guidance for our full year 2016 results."

Quarterly Distribution

As previously announced, the Board of Directors of the General Partner declared a quarterly cash distribution of $0.254 per unit with respect to the second quarter of 2016. The distribution payment will be made on August 12, 2016 to unitholders of record at the close of business on August 4, 2016. The distribution, which equates to an annual rate of $1.016 per unit, represents an increase of 3.7% over the prior quarter and an increase of 15.5% over the distribution paid with respect to the second quarter of 2015.

Capital Investment and Resources

CONE Midstream's allocated second quarter 2016 share of investment in expansion projects was $2.3 million. Total expansion capital investment at the three development companies in which CONE Midstream holds controlling interests was $4.2 million. CONE Midstream's respective share of maintenance capital expenditures for the three development companies for the second quarter 2016 was $3.1 million. Maintenance capital expenditures in the aggregate for the development companies in which CONE Midstream holds controlling interests totaled $5.1 million.

As of June 30, 2016, CONE Midstream had outstanding borrowings of $47.0 million under its $250 million revolving credit facility and a cash balance of $5.1 million.

2016 Guidance Update

Based on current expectations, management is providing the following updated guidance for 2016. Full year 2016 Adjusted EBITDA attributable to the Partnership, previously projected to be in the range of $93 - $103 million, is now expected to be in the range of $96 - $106 million. Full year Distributable Cash Flow attributable to the Partnership, previously projected to be in the range of $79 - $89 million, is now expected to be in the range of $82 - $92 million. CONE Midstream's financial guidance is based on numerous assumptions about future events and conditions and, therefore, could vary materially from actual results. These estimates are meant to provide guidance only and are subject to revision for acquisitions or operating environment changes.

Second Quarter Financial and Operational Results Conference Call

A conference call and webcast, during which management will discuss second quarter 2016 financial and operational results, is scheduled for August 4, 2016 at 11:00 a.m. Eastern Time. Reference material for the call will be available on the "Events" page of our website, www.conemidstream.com, shortly before the start of the call. Prepared remarks by members of management will be followed by a question and answer period. Interested parties may listen via webcast by using the link posted on the "Events" page of our website or at www.webcaster4.com/Webcast/Page/998/16154. 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 www.webcaster4.com/Webcast/Page/998/16154 shortly after the conclusion of the conference call. A telephonic replay will be available through August 11, 2016 by dialing 877-344-7529 (international: 412-317-0088) and using the conference playback number 10089549.

_______________

((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 economic 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.

((2)) Adjusted EBITDA and DCF are not measures that are recognized under accounting principles generally accepted in the U.S. ("GAAP"). Definitions and reconciliations of these non-GAAP measures to GAAP reporting measures appear in the financial tables which follow.


    Contact:                      Stephen R. Milbourne

                                  CONE Investor Relations

    Phone:                        724-485-4408

    Email:                        smilbourne@conemidstream.com

* * * * *

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. More information is available on our website www.conemidstream.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 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. Factors that could cause our actual results to differ materially from the results contemplated by such forward-looking statements include, among others: the effects of changes in market prices of natural gas, NGLs and crude oil on our Sponsors' drilling and development plan on our dedicated acreage and the volumes of natural gas and condensate that are produced on our dedicated acreage; changes in our Sponsors' drilling and development plan in the Marcellus Shale and Utica Shale; our Sponsors' ability to meet their drilling and development plan in the Marcellus Shale and Utica Shale; the demand for natural gas and condensate gathering services; changes in general economic conditions; competitive conditions in our industry; actions taken by third-party operators, gatherers, processors and transporters; our ability to successfully implement our business plan; and our ability to complete internal growth projects on time and on budget. You should not place undue reliance on our forward-looking statements. Although forward-looking statements reflect our good faith beliefs at the time they are made, forward-looking statements involve known and unknown risks, uncertainties and other factors, including the factors described under "Risk Factors" and "Forward-Looking Statements" in our Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, which may cause our actual results, performance or achievements to differ materially from anticipated future results, performance or achievements expressed or implied by such forward-looking statements. 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.



                                                                                                                  CONE MIDSTREAM PARTNERS LP

                                                                                                            CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                                                             (in thousands, except per unit data)

                                                                                                                         (unaudited)


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

                                                                                                                             2016                 2015        2016                 2015
                                                                                                                             ----                 ----        ----                 ----

    Revenue

    Gathering revenue - related party                                                                                               $58,407                         $47,717             $120,655  $90,885
                                                                                                                                    -------                         -------             --------  -------

    Total Revenue                                                                                                          58,407                      47,717                  120,655     90,885

    Expenses

    Operating expense - third party                                                                                         7,879                       8,940                   16,553     17,470

    Operating expense - related party                                                                                       7,078                       6,940                   15,422     13,984

    General and administrative expense - third party                                                                        1,153                       1,223                    2,147      2,565

    General and administrative expense - related party                                                                      2,213                       1,995                    3,897      3,972

    Inventory revaluation                                                                                                  10,083                           -                  10,083          -

    Depreciation expense                                                                                                    5,152                       3,667                    9,992      6,661

    Interest expense                                                                                                          381                          47                      800        112
                                                                                                                              ---                         ---                      ---        ---

    Total Expense                                                                                                          33,939                      22,812                   58,894     44,764
                                                                                                                           ------                      ------                   ------     ------

    Net Income                                                                                                             24,468                      24,905                   61,761     46,121

    Less: Net income attributable to noncontrolling interest                                                                1,251                       9,993                   13,755     16,997
                                                                                                                            -----                       -----                   ------     ------

    Net Income Attributable to General and Limited Partner Ownership Interest in CONE Midstream Partners LP                         $23,217                         $14,912              $48,006  $29,124
                                                                                                                                    =======                         =======              =======  =======


    Calculation of Limited Partner Interest in Net Income:

    Net Income Attributable to General and Limited Partner Ownership Interest in CONE Midstream Partners LP                         $23,217                         $14,912              $48,006  $29,124

    Less: General partner interest in net income                                                                              464                         298                      960        582
                                                                                                                              ---                         ---                      ---        ---

    Limited partner interest in net income                                                                                          $22,753                         $14,614              $47,046  $28,542
                                                                                                                                    =======                         =======              =======  =======


    Net income per Limited Partner unit - Basic                                                                                       $0.39                           $0.25                $0.81    $0.49

    Net Income per Limited Partner unit - Diluted                                                                                     $0.39                           $0.25                $0.81    $0.49


    Limited Partner units outstanding - Basic                                                                              58,343                      58,326                   58,343     58,326

    Limited Partner unit outstanding - Diluted                                                                             58,415                      58,364                   58,397     58,365


    Cash distributions declared per unit (*)                                                                                        $0.2540                         $0.2200              $0.4990  $0.4325

(*) Represents the cash distributions declared during the month following the respective quarterly reporting period ends.



                                                                                                CONE MIDSTREAM PARTNERS LP

                                                                                                CONSOLIDATED BALANCE SHEETS

                                                                                          (in thousands, except number of units)

                                                                                                        (unaudited)


                                                                                                                                 June 30,           December 31,
                                                                                                                                      2016                   2015
                                                                                                                                      ----                   ----

    ASSETS

    Current Assets:

    Cash                                                                                                                                     $5,096                             $217

    Receivables - related party                                                                                                     17,422                           36,418

    Inventory                                                                                                                            -                          18,916

    Other current assets                                                                                                             1,215                            2,037

    Total Current Assets                                                                                                            23,733                           57,588

    Property and Equipment:

    Property and equipment                                                                                                         921,420                          897,918

    Less - accumulated depreciation                                                                                                 41,398                           31,609
                                                                                                                                    ------

    Property and Equipment - Net                                                                                                   880,022                          866,309

    Other assets                                                                                                                     9,280                              528
                                                                                                                                     -----                              ---

    TOTAL ASSETS                                                                                                                           $913,035                         $924,425
                                                                                                                                           ========                         ========


    LIABILITIES AND EQUITY

    Current Liabilities:

    Accounts payable                                                                                                                        $23,889                          $46,155

    Accounts payable - related party                                                                                                 1,461                            1,628
                                                                                                                                     -----

    Total Current Liabilities                                                                                                       25,350                           47,783

    Other Liabilities:

    Revolving credit facility                                                                                                       47,000                           73,500
                                                                                                                                    ------                           ------

    Total Liabilities                                                                                                               72,350                          121,283
                                                                                                                                    ------                          -------

    Partners' Capital:

    Common units (29,180,217 units issued and outstanding at June 30, 2016 and 29,163,121                                          409,219                          399,399
    units issued and outstanding at December 31, 2015)

    Subordinated units (29,163,121 units issued and outstanding at June 30, 2016 and                                              (73,417)                        (82,900)
    December 31, 2015)

    General partner interest                                                                                                       (3,005)                         (3,389)
                                                                                                                                    ------                           ------

    Partners' capital attributable to CONE Midstream Partners LP                                                                   332,797                          313,110

    Noncontrolling interest                                                                                                        507,888                          490,032
                                                                                                                                   -------                          -------

    Total Partners' Capital                                                                                                        840,685                          803,142
                                                                                                                                   -------                          -------

    TOTAL LIABILITIES AND PARTNERS' CAPITAL                                                                                                $913,035                         $924,425
                                                                                                                                           ========                         ========



                                          CONE MIDSTREAM PARTNERS LP

                                    CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                (in thousands)

                                                 (unaudited)


                                                       Three Months Ended

                                                          June 30,

                                                     2016                 2015
                                                     ----                 ----

    Cash Flows from Operating
     Activities:

    Net Income                                               $24,468                     $24,905

    Adjustments to reconcile net
     income to net cash provided by
     operating activities:

    Depreciation
     expense and
     amortization of
     debt issuance
     costs                                          5,193                          3,708

    Unit-based
     compensation                                     219                             96

    Inventory
     revaluation                                   10,083                              -

    Other                                             151                              -

    Changes in assets and
     liabilities:

    Receivables -
     related party                                  4,434                          6,330

    Other current
     and non-
     current assets                                   453                            310

    Accounts payable                              (3,347)                        14,291

    Accounts payable
     -related party                                   123                            614
                                                      ---                            ---

    Net Cash
     Provided by
     Operating
     Activities                                    41,777                         50,254
                                                   ------                         ------


    Cash Flows from Investing
     Activities:

    Capital
     expenditures                                 (9,338)                      (76,363)
                                                   ------                        -------

    Net Cash Used in
     Investing
     Activities                                   (9,338)                      (76,363)
                                                   ------                        -------


    Cash Flows from Financing
     Activities:

    Contributions by
     partners and
     noncontrolling
     interest
     holders                                            -                        22,957

    Distributions to
     unitholders                                 (14,593)                      (12,647)

    Net payment on
     revolver                                    (27,000)                        15,500

    Issuance of
     common units                                    (23)                             -


    Net Cash (Used
     In) Provided By
     Financing
     Activities                                  (41,616)                        25,810
                                                  -------                         ------


    Net Decrease in
     Cash                                         (9,177)                         (299)

    Cash at
     Beginning of
     Period                                        14,273                            460
                                                   ------                            ---

    Cash at End of
     Period                                                   $5,096                        $161
                                                              ======                        ====

CONE MIDSTREAM PARTNERS LP
RECONCILIATION OF NET INCOME TO EBITDA AND DISTRIBUTABLE CASH FLOW
(in thousands)

Non-GAAP Financial Measures

EBITDA and Adjusted EBITDA

We define EBITDA as net income (loss) before net interest expense, depreciation and amortization, and Adjusted EBITDA as EBITDA adjusted for non-cash items which should not be included in the calculation of distributable cash flow. EBITDA and Adjusted EBITDA are used as supplemental financial measures by management and by external users of our financial statements, such as investors, industry analysts, lenders and ratings agencies, to assess:


    --  our operating performance as compared to those of other companies in the
        midstream energy industry, without regard to financing methods,
        historical cost basis or capital structure;
    --  the ability of our assets to generate sufficient cash flow to make
        distributions to our partners;
    --  our ability to incur and service debt and fund capital expenditures; and
    --  the viability of acquisitions and other capital expenditure projects and
        the returns on investment of various investment opportunities.

We believe that the presentation of EBITDA and Adjusted EBITDA provides information that is useful to investors in assessing our financial condition and results of operations. The GAAP measures most directly comparable to EBITDA and Adjusted EBITDA are net income and net cash provided by operating activities. EBITDA and Adjusted EBITDA should not be considered an alternative to net income, net cash provided by (used in) operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. EBITDA and Adjusted EBITDA exclude some, but not all, items that affect net income or net cash, and these measures may vary from those of other companies. As a result, EBITDA and Adjusted EBITDA as presented 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, 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 following table presents a reconciliation of the non-GAAP measures of EBITDA, 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)                                                                                                      2016                 2015           2016                    2015
                                                                                                                     ----                 ----           ----                    ----

    Net Income                                                                                                               $24,468                            $24,905                 $61,761  $46,121

    Interest expense                                                                                                  381                             47                         800         112

    Depreciation expense                                                                                            5,152                          3,667                       9,992       6,661
                                                                                                                    -----                          -----                       -----       -----

    EBITDA                                                                                                         30,001                         28,619                      72,553      52,894

    Non-cash unit-based compensation expense                                                                          219                             96                         355         192

    Inventory revaluation                                                                                          10,083                              -                     10,083           -
                                                                                                                   ------                                                    ------

    Adjusted EBITDA                                                                                                40,303                         28,715                      82,991      53,086

    Less:

    Net income attributable to noncontrolling interest                                                              1,251                          9,993                      13,755      16,997

    Interest expense attributable to noncontrolling interest                                                          127                             14                         316          33

    Depreciation expense attributable to noncontrolling interest                                                    2,409                          1,659                       4,694       2,825

    Inventory revaluation attributable to noncontrolling interest                                                   9,579                              -                      9,579           -

    Adjusted EBITDA Attributable to General and Limited Partner Ownership Interest in CONE Midstream Partners LP             $26,937                            $17,049                 $54,647  $33,231
                                                                                                                             =======                            =======                 =======  =======

    Less:  cash interest paid, net                                                                                    254                             33                         484          78

    Less:  ongoing maintenance capital expenditures, net of expected reimbursements                                 3,112                          2,148                       5,951       4,139
                                                                                                                                                  -----                       -----       -----

    Distributable Cash Flow                                                                                                  $23,571                            $14,868                 $48,212  $29,014
                                                                                                                             =======                            =======                 =======  =======


    Net Cash Provided by Operating Activities                                                                                $41,777                            $50,254                 $82,957  $60,460

    Interest expense                                                                                                  381                             47                         800         112

    Inventory revaluation                                                                                          10,083                              -                     10,083           -

    Other, including changes in working capital                                                                  (11,938)                      (21,586)                   (10,849)    (7,486)

    Adjusted EBITDA                                                                                                40,303                         28,715                      82,991      53,086

    Less:

    Net income attributable to noncontrolling interest                                                              1,251                          9,993                      13,755      16,997

    Interest expense attributable to noncontrolling interest                                                          127                             14                         316          33

    Depreciation expense attributable to noncontrolling interest                                                    2,409                          1,659                       4,694       2,825

    Inventory revaluation attributable to noncontrolling interest                                                   9,579                              -                      9,579           -
                                                                                                                    -----                            ---                      -----         ---

    Adjusted EBITDA Attributable to General and Limited Partner Ownership Interest in CONE Midstream Partners LP             $26,937                            $17,049                 $54,647  $33,231
                                                                                                                             =======                            =======                 =======  =======

    Less:  cash interest paid, net                                                                                    254                             33                         484          78

    Less:  ongoing maintenance capital expenditures, net of expected reimbursements                                 3,112                          2,148                       5,951       4,139

    Distributable Cash Flow                                                                                                  $23,571                            $14,868                 $48,212  $29,014
                                                                                                                             =======                            =======                 =======  =======

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 2015          Q4 2015         Q1 2016         Q2 2016       Twelve
                                                                                                                                                   Months
                                                                                                                                                    Ended
                                                                                                                                                  June 30,
                                                                                                                                                       2016
                                                                                                                                                       ----

    Net Income                                                                               $33,614                         $35,796                         $37,295              $24,468 $131,173

    Interest expense                                                                     158                     565                        419                   381       1,523

    Depreciation expense                                                               3,769                   4,623                      4,839                 5,152      18,383
                                                                                       -----                   -----                      -----                 -----      ------

    EBITDA                                                                            37,541                  40,984                     42,553                30,001     151,079

    Non-cash unit-based compensation expense                                             118                      92                        136                   219         565

    Inventory revaluation                                                                  -                      -                         -               10,083      10,083
                                                                                                                                                            ------

    Adjusted EBITDA                                                                   37,659                  41,076                     42,689                40,303     161,727

    Less:

    Net income attributable to noncontrolling interest                                13,957                  13,330                     12,505                 1,251      41,043

    Interest expense attributable to noncontrolling interest                              63                     331                        189                   127         710

    Depreciation expense attributable to noncontrolling interest                       1,728                   2,246                      2,286                 2,409       8,669

    Inventory revaluation attributable to noncontrolling interest                          -                      -                         -                9,579       9,579
                                                                                                                                                             -----

    Adjusted EBITDA Attributable to General and Limited Partner                              $21,911                         $25,169                         $27,709              $26,937 $101,726
    Ownership Interest in CONE Midstream Partners LP


    Less:  cash interest paid, net                                                        95                     234                        230                   254         813

    Less:  ongoing maintenance capital expenditures, net of expected reimbursements    2,291                   2,554                      2,839                 3,112      10,796
                                                                                       -----                   -----                      -----                 -----      ------

    Distributable Cash Flow                                                                  $19,525                         $22,381                         $24,640              $23,571  $90,117
                                                                                             =======                         =======                         =======              =======  =======


    Net Cash Provided by Operating Activities                                                $38,808                         $16,749                         $41,180              $41,777 $138,514

    Interest expense                                                                     158                     565                        419                   381       1,523

    Inventory revaluation                                                                  -                      -                         -               10,083      10,083

    Other, including changes in working capital                                      (1,307)                 23,762                      1,090              (11,938)      11,607

    Adjusted EBITDA                                                                   37,659                  41,076                     42,689                40,303     161,727

    Less:

    Net income attributable to noncontrolling interest                                13,957                  13,330                     12,505                 1,251      41,043

    Interest expense attributable to noncontrolling interest                              63                     331                        189                   127         710

    Depreciation expense attributable to noncontrolling interest                       1,728                   2,246                      2,286                 2,409       8,669

    Inventory revaluation attributable to noncontrolling interest                          -                      -                         -                9,579       9,579
                                                                                         ---                    ---                       ---                -----       -----

    Adjusted EBITDA Attributable to General and Limited Partner                              $21,911                         $25,169                         $27,709              $26,937 $101,726
    Ownership Interest in CONE Midstream Partners LP


    Less:  cash interest paid, net                                                        95                     234                        230                   254         813

    Less:  ongoing maintenance capital expenditures, net of expected reimbursements    2,291                   2,554                      2,839                 3,112      10,796
                                                                                                                                                             -----

    Distributable Cash Flow                                                                  $19,525                         $22,381                         $24,640              $23,571  $90,117
                                                                                             =======                         =======                         =======              =======  =======

    Distributions Declared                                                                   $13,570                         $14,062                         $14,591              $15,209  $57,432
                                                                                             =======                         =======                         =======              =======  =======

    Distribution Coverage Ratio - Declared                                              1.44 x                  1.59 x                     1.69 x                1.55 x      1.57  x


    Distributable Cash Flow                                                                  $19,525                         $22,381                         $24,640              $23,571  $90,117
                                                                                             =======                         =======                         =======              =======  =======

    Distributions Paid                                                                       $13,094                         $13,570                         $14,062              $14,591  $55,317
                                                                                             =======                         =======                         =======              =======  =======

    Distribution Coverage Ratio - Paid                                                  1.49 x                  1.65 x                     1.75 x                1.62 x      1.63  x



                                                                                                       Development Companies Jointly Owned by CONE Midstream Partners LP

                                                                                                Operating Income Summary, Selected Operating Statistics and Capital Investment

                                                                                                                                (in thousands)

                                                                                                                                  (unaudited)


                                                                                                                                                  Three Months Ended June 30, 2016

                                                                                                                                                     Development Company
                                                                                                                                                    -------------------

                                                                                                                        Anchor                  Growth                Additional           TOTAL
                                                                                                                        ------                  ------                ----------          -----

    Income Summary

    Revenue                                                                                                                         $48,855                                        $2,708           $6,844   $58,407

    Expenses                                                                                                              17,437                              11,959                          4,543  33,939


    Net Income                                                                                                            31,418                             (9,251)                         2,301  24,468

    Less: Net income attributable to noncontrolling interest                                                               7,854                             (8,789)                         2,186   1,251


    Net Income Attributable to General and Limited Partner Ownership Interest in CONE Midstream
     Partners LP                                                                                                                    $23,564                                        $(462)            $115   $23,217
                                                                                                                                    =======                                         =====             ====   =======


    Operating Statistics - Gathered Volumes

    Dry gas (BBtu/d)                                                                                                         775                                  64                             16     855

    Wet gas (BBtu/d)                                                                                                         347                                   6                            132     485

    Condensate (MMcfe/d)                                                                                                       6                                   -                             6      12
                                                                                                                             ---                                 ---                           ---     ---

    Total Gathered Volumes                                                                                                 1,128                                  70                            154   1,352
                                                                                                                           -----                                 ---                            ---   -----


    Total Volumes Net to CONE Midstream Partners LP                                                                          846                                   4                              8     857


    Capital Investment

    Maintenance capital                                                                                                              $4,080                                          $159             $898    $5,137

    Expansion capital                                                                                                      2,990                                   -                         1,211   4,201
                                                                                                                           -----                                 ---                         -----

    Total Capital Investment                                                                                                         $7,070                                          $159           $2,109    $9,338
                                                                                                                                     ======                                          ====           ======    ======


    Capital Investment Net to CONE Midstream Partners LP

    Maintenance capital                                                                                                              $3,059                                            $8              $45    $3,112

    Expansion capital                                                                                                      2,243                                   -                            61   2,304
                                                                                                                           -----

    Total Capital Investment Net to CONE Midstream Partners LP                                                                       $5,302                                            $8             $106    $5,416
                                                                                                                                     ======                                           ===             ====    ======



                                                                                                Development Companies Jointly Owned by CONE Midstream Partners LP

                                                                                         Operating Income Summary, Selected Operating Statistics and Capital Investment

                                                                                                                         (in thousands)

                                                                                                                           (unaudited)


                                                                                                                                              Three Months Ended June 30, 2015

                                                                                                                                                 Development Company
                                                                                                                                                 -------------------

                                                                                                                         Anchor               Growth              Additional          TOTAL
                                                                                                                         ------               ------              ----------          -----

    Income Summary

    Revenue                                                                                                                        $35,351                                     $3,913           $8,453  $47,717

    Expenses                                                                                                              15,827                           2,980                         4,005   22,812
                                                                                                                          ------                           -----                         -----

    Net Income                                                                                                            19,524                             933                         4,448   24,905

    Less: Net income attributable to noncontrolling interest                                                               4,881                             886                         4,226    9,993
                                                                                                                           -----                             ---                         -----    -----

    Net Income Attributable to General and Limited Partner Ownership Interest in CONE Midstream
     Partners LP                                                                                                                   $14,643                                        $47             $222  $14,912
                                                                                                                                   =======                                        ===             ====  =======


    Operating Statistics - Gathered Volumes

    Dry gas (BBtu/d)                                                                                                         395                              92                             8      495

    Wet gas (BBtu/d)                                                                                                         334                              11                           163      508

    Condensate (MMcfe/d)                                                                                                       9                               -                           14       23
                                                                                                                             ---                             ---                          ---

    Total Gathered Volumes                                                                                                   738                             103                           185    1,026
                                                                                                                             ===                             ===                           ===    =====


    Total Volumes Net to CONE Midstream Partners LP                                                                          554                               5                             9      568


    Capital Investment

    Maintenance capital                                                                                                             $2,813                                       $319             $448   $3,580

    Expansion capital                                                                                                     36,941                           7,014                        28,828   72,783


    Total Capital Investment                                                                                                       $39,754                                     $7,333          $29,276  $76,363
                                                                                                                                   =======                                     ======          =======  =======


    Capital Investment Net to CONE Midstream Partners LP

    Maintenance capital                                                                                                             $2,110                                        $16              $22   $2,148

    Expansion capital                                                                                                     27,706                             351                         1,441   29,498
                                                                                                                          ------

    Total Capital Investment Net to CONE Midstream Partners LP                                                                     $29,816                                       $367           $1,463  $31,646
                                                                                                                                   =======                                       ====           ======  =======

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/cone-midstream-reports-second-quarter-results-and-increases-guidance-300308964.html

SOURCE CONE Midstream Partners LP