CANONSBURG, Pa., Nov. 2, 2016 /PRNewswire/ -- Rice Midstream Partners LP (NYSE: RMP) ("RMP" or the "Partnership") today reported third quarter 2016 financial and operating results. Highlights to date include:


    --  Average throughput of 957 MDth/d, a 43% increase over the prior year
        quarter and a 2% increase relative to second quarter 2016
    --  Net income of $25 million; net cash provided by operating activities of
        $34.8 million
    --  Adjusted EBITDA((1)) of $32.1 million, a 106% increase over the prior
        year quarter
    --  Distributable cash flow ("DCF")((1)) of $28.9 million, resulting in DCF
        coverage ratio of 1.17x((2))
    --  Completed $600 million acquisition of midstream assets and acreage
        dedication covering 80,000 core dry gas Marcellus acres in Greene
        County, Pennsylvania in October
    --  Completed private placement of 20,930,233 common units for $450 million
        of gross proceeds in October
    --  Increased revolving credit facility to $850 million from $450 million in
        October
    --  Increased core acreage dedication by 67% to approximately 201,000
        acres((3))
    --  Raised third quarter distribution to $0.2370 per common unit, an
        increase of 22% over the prior year quarter and 6% relative to second
        quarter 2016
    --  Exited the quarter with strong liquidity position of $687 million((4))
        and low leverage ratio of net debt to LTM Adjusted EBITDA of
        1.2x((4)(5))

Commenting on the results, Daniel J. Rice IV, Chief Executive Officer, said, "We are excited to deliver another solid quarter, as gathering and compression throughputs continue to increase primarily as a result of our sponsor's continued strong execution. We believe the addition of the Vantage Energy assets to our portfolio will position us to generate best-in-class growth while exceeding our targeted 1.15x distributable cash flow coverage and extending our long-term 20% distribution growth target."



    1.             Please see "Supplemental Non-GAAP
                   Financial Measures" for a
                   description of Adjusted EBITDA,
                   distributable cash flow and
                   related reconciliations to
                   comparable GAAP financial
                   measures.

    2.             Common units issued in the October
                   2016 private placement will
                   receive the third quarter
                   distribution based on the November
                   1, 2016 distribution record date.

    3.             Pro forma for the Vantage Energy
                   midstream assets acquisition,
                   which closed on October 19, 2016.

    4.             Pro forma for the RMP private
                   placement of 20,930,233 common
                   units, the borrowings under the
                   RMP credit facility used to fund
                   the Vantage Energy midstream
                   assets acquisition, which closed
                   on October 19, 2016, and the
                   October RMP revolving credit
                   facility increase.

    5.             Pro forma leverage does not include
                   acquired Vantage Energy midstream
                   EBITDA.

Third Quarter 2016 Financial Results

For the three months ended September 30, 2016, gathering volumes averaged 957 MDth/d, a 43% increase over the prior year quarter and a 2% increase relative to second quarter 2016, with 32% attributable to third-party volumes. Compression volumes averaged 745 MDth/d, a 1,810% increase over the prior year quarter and a 32% increase relative to second quarter 2016, with 42% attributable to third-party volumes. Fresh water delivery volumes were 135 million gallons, or an average of 1.5 MMgal/d, a 60% decrease relative to second quarter 2016. The anticipated sequential quarter decrease was due to timing of well completion activity by Rice Energy in the quarter.

Operating revenues were $41.1 million, comprised of $33.5 million in revenues from our gathering and compression segment and $7.6 million in revenues from our water services segment. Operation and maintenance expense totaled $4.6 million, including $1.9 million for gathering and compression and $2.6 million for water services. Net income was $25 million, or $0.30 per limited partner unit. Adjusted EBITDA was $32.1 million and, after giving effect to $2.8 million of estimated maintenance capital expenditures and cash interest expense of $0.4 million, DCF was $28.9 million, resulting in a DCF coverage ratio of 1.17x.

We invested approximately $25 million of net expansion capital, excluding acquisitions, including $29 million to develop gas gathering and compression assets and ($4) million to develop our water services assets, primarily due to a reclass of water capital expenditures to gas gathering and compression capital expenditures.

Year to Date 2016 Financial Results

For the nine months ended September 30, 2016, gathering volumes averaged 909 MDth/d, a 45% increase over the prior year period with 29% attributable to third-party volumes. Compression volumes averaged 488 MDth/d, an 821% increase over the prior year period, with 47% attributable to third-party volumes. Fresh water delivery volumes were 932 million gallons, or an average of 3.4 MMgal/d.

Operating revenues were $142.2 million, comprised of $90.3 million in revenues from our gathering and compression segment and $51.8 million in revenues from our water services segment. Operation and maintenance expense totaled $17.3 million, including $5.1 million for gathering and compression and $12.2 million for water services. Net income was $87.4 million, or $1.15 per limited partner unit. Adjusted EBITDA was $112.1 million and, after giving effect to $8.4 million of estimated maintenance capital expenditures and cash interest expense of $2.4 million, DCF was $101.4 million resulting in a DCF coverage ratio of 1.75x.

We invested approximately $82 million of expansion capital, excluding acquisitions, to develop our gas gathering and compression assets including water services capital expenditures that were reclassed to gas gathering and compression capital expenditures.



                     Average Daily Throughput (MDth/d)
                     ---------------------------------

    Gathering Assets        Three Months Ended             Nine Months Ended
                            September 30, 2016             September 30, 2016
                            ------------------             ------------------

    Affiliate                                          647                     648

    Third-party                                        310                     261
                                                       ---

    Total                                              957                     909

    % Third-party                                      32%                    29%


                       Average Daily Compression Volumes (MDth/d)
                       ------------------------------------------

    Compression Assets             Three Months Ended                 Nine Months Ended
                                   September 30, 2016                 September 30, 2016
                                   ------------------                 ------------------

    Affiliate                                                     435                     258

    Third-party                                                   310                     230

    Total                                                         745                     488

    % Third-party                                                 42%                    47%


                   Average Daily Water Volumes (MMgal/d)
                   -------------------------------------

    Water Services
     Assets                 Three Months Ended               Nine Months Ended
                            September 30, 2016               September 30, 2016
                            ------------------               ------------------

    Pennsylvania
     Water                                               1.5                      2.9

    Ohio Water                                             -                     0.5

    Total                                                1.5                      3.4
                                                                                 ---

    % Third-party                                         -%                    14%

Vantage Energy Midstream Assets Acquisition

On October 19, 2016, concurrent with Rice Energy's acquisition of Vantage Energy, we purchased entities owning the Vantage Energy midstream assets from Rice Energy for $600 million. The assets are located in Greene County, Pennsylvania and include 30 miles of dry gas gathering and compression assets. In connection with the acquisition, Rice Energy dedicated the acquired 80,000 net acres to RMP to provide gas gathering, compression and freshwater distribution services.

The $600 million midstream acquisition was funded by net proceeds from the October private placement of RMP common units and borrowings under RMP's revolving credit facility.

2016 Capital Budget and Guidance Update

We are unable to provide a projection of full-year 2016 net income and net cash provided by operating activities, the most comparable financial measures to Adjusted EBITDA and distributable cash flow, respectively, calculated in accordance with GAAP. We do not anticipate the changes in operating assets and liabilities to be material, but changes in depreciation expense, accounts receivable, accounts payable and accrued liabilities could be significant, such that the amount of net cash provided by operating activities would vary substantially from the amount of projected Adjusted EBITDA and distributable cash flow. In addition, we are unable to project net income because this metric includes the impact of certain non-cash items that we are unable to project with any reasonable degree of accuracy without unreasonable effort. Please see the "Supplemental Non-GAAP Financial Measures" section of this news release.

As a result of increased organic gathering and compression throughput, as well as giving effect to the Vantage Energy acquisition, we are increasing our expected 2016 Adjusted EBITDA and distributable cash flow. In addition, we are decreasing our water services capital budget due to a reclassification of certain temporary water capital expenditures primarily to gas gathering and compression capital expenditures.



    2016 Capital Budget ($ in millions)
    ----------------------------------

                                        Prior      Updated
                                                   -------

    Gas Gathering and Compression             $125         $125

    Water Services                             $15          $10
    --------------                             ---          ---

    Total RMP                                 $140         $135


    Estimated Maintenance Capital              $11          $11


                                      Prior                   Updated
                                      -----                   -------

    Cash G&A ($ in
     millions)                           $18                       $21                 $18                 $21


    Adjusted EBITDA ($
     in millions)

    Gas Gathering and
     Compression                         $95         -            $100                $100              - $105

    Water Services                       $40         -             $45                 $40              -  $45
    --------------                       ---       ---             ---                 ---            ---  ---

    Total Adjusted
     EBITDA                             $135         -            $145                $140              - $150

                       % Third Party                        -   25%                             - 25%

                                20%                                        20%


    Distributable
     Cash Flow ($ in
     millions)                          $115         -            $125                $125              - $135

    Average DCF
     Coverage Ratio                  1.5x        -     1.6x                    1.5x -      1.6x

    % Distribution
     Growth                                  20%                       20%

Preliminary 2017 Outlook

In connection with the Vantage Energy midstream assets acquisition, we have provided a preliminary 2017 outlook for our capital budget, throughput and water volumes guidance. We expect our expansion budget to be within a range of $300 - $360 million. Furthermore, we expect 2017 throughput to be within a range of 1,270 - 1,340 MDth/d, an approximate 40% increase above our 2016 estimated throughput based on the midpoint of guidance. In addition, we expect 2017 water volumes to be within a range of 1,075 - 1,225 million gallons.

Financial Position and Liquidity

On September 30, 2016, we priced a private placement of 20,930,233 common units representing limited partner interest for gross proceeds of approximately $450 million. The closing of the private placement occurred on October 7, 2016. We used the net proceeds from the private placement to fund the acquisition from Rice Energy of Vantage Energy midstream assets.

On October 19, 2016, RMP's credit facility was increased to $850 million, representing an 89% increase from $450 million.

As of September 30, 2016, we had $685 million((1)) of availability on our revolving credit facility and $2 million of cash on hand, resulting in $687 million of total liquidity.



    1.             Pro forma for the RMP private
                   placement of 20,930,233
                   common units, the borrowings
                   under the RMP credit facility
                   used to fund the Vantage
                   Energy midstream assets
                   acquisition, which closed on
                   October 19, 2016, and the
                   October RMP revolving credit
                   facility increase.

Quarterly Cash Distribution

On October 20, 2016, we declared a quarterly distribution of $0.2370 per unit for the third quarter 2016, an increase of $0.0135 per unit, or 6%, relative to second quarter 2016. The distribution will be payable on November 10, 2016 to unitholders of record as of November 1, 2016.

Conference Call

RMP will host a conference call on November 2, 2016 at 11:00 a.m. Eastern time (10:00 a.m. Central time) to discuss third quarter 2016 financial and operating results. To listen to a live audio webcast of the conference call, please visit RMP's website at www.ricemidstream.com. A replay of the conference call will be available following the call for two weeks and can be accessed from www.ricemidstream.com.

Rice Energy will host a conference call on November 2, 2016 at 10:00 a.m. Eastern time (9:00 a.m. Central time) to discuss third quarter 2016 financial and operating results and we encourage RMP investors to listen-in. To listen to a live audio webcast of the conference call, please visit Rice Energy's website at www.riceenergy.com. A replay of the conference call will be available for two weeks and can also be accessed from www.riceenergy.com.

Please visit www.ricemidstream.com to view a presentation containing supplemental third quarter 2016 information.

About Rice Midstream Partners

Rice Midstream Partners LP is a fee-based, growth-oriented limited partnership formed by Rice Energy Inc. (NYSE: RICE) to own, operate, develop and acquire midstream assets in the Appalachian basin. RMP provides midstream services to Rice Energy and third-party companies through its natural gas gathering, compression and water assets in the rapidly developing dry gas cores of the Marcellus and Utica Shales.

For more information, please visit www.ricemidstream.com.

Forward Looking Statements

This release includes forward-looking statements that are subject to a number of risks and uncertainties, many of which are beyond our control. All statements, other than historical facts included in this release, that address activities, events or developments that we expect or anticipate will or may occur in the future, including such things as, forecasted gathering volumes, revenues, Adjusted EBITDA, distribution growth, and distributable cash flow, the timing of completion of midstream projects, future capital expenditures (including the amount and nature thereof), business strategy and measures to implement strategy, competitive strengths, goals, expansion and growth of our business and operations, plans, market conditions, references to future success, references to intentions as to future matters and other such matters are forward-looking statements. All forward-looking statements speak only as of the date of this release. Although we believe that the plans, intentions and expectations reflected in or suggested by the forward-looking statements are reasonable, there is no assurance that these plans, intentions or expectations will be achieved. Therefore, actual outcomes and results could materially differ from what is expressed, implied or forecast in such statements.

We caution you that these forward-looking statements are subject to risks and uncertainties, most of which are difficult to predict and many of which are beyond our control, incident to our gathering and compression and water services businesses. These risks include, but are not limited to: commodity price volatility; inflation; environmental risks; regulatory changes; the uncertainty inherent in projecting future throughput volumes, cash flow and access to capital; the timing of development expenditures of Rice Energy or our other customers, the ultimate timing, outcome and results of integrating the operations of Vantage Energy; the effects of the business combination of Rice Energy and Vantage Energy, including the combined company's future financial condition, results of operations, strategy and plans; potential adverse reactions or changes to business relationships resulting from fully combining the businesses; and the ability of Rice Energy and RMP to recognize the expected benefits and synergies of the transactions. Information concerning these and other factors can be found in our filings with the Securities and Exchange Commission, including our Forms 10-K, 10-Q and 8-K. Consequently, all of the forward-looking statements made in this news release are qualified by these cautionary statements and there can be no assurances that the actual results or developments anticipated by us will be realized, or even if realized, that they will have the expected consequences to or effects on us, our business or operations. We have no intention, and disclaim any obligation, to update or revise any forward-looking statements, whether as a result of new information, future results or otherwise.



                                                                    Rice Midstream Partners LP

                                                                     Statements of Operations

                                                                            (Unaudited)


                                               Three Months Ended                                      Nine Months Ended
                                                  September 30,                                          September 30,
                                                  -------------                                          -------------

    (in thousands, except unit data)      2016                   2015                    2016                 2015
                                          ----                   ----                    ----                 ----

    Operating revenues:

    Affiliate                                    $28,260                                       $23,947                    $105,267  $72,289

    Third-party                         12,807                            6,128                            36,890            12,857

    Total operating revenues            41,067                           30,075                           142,157            85,146


    Operating expenses:

    Operation and maintenance expense    4,559                            4,421                            17,292            10,028

    Equity compensation expense (1)        609                            1,105                             2,728             3,316

    General and administrative expense   4,373                            4,137                            12,736            10,322

    Incentive unit (income) expense (1)      -                            (75)                                -            1,048

    Depreciation expense                 5,489                            4,417                            17,714            10,454

    Acquisition costs                        -                               -                               73                 -

    Amortization of intangible assets      411                              407                             1,222             1,223

    Other expense (income)                  90                            (347)                              239               492
                                           ---                             ----                               ---               ---

    Total operating expenses            15,531                           14,065                            52,004            36,883
                                        ------                           ------                            ------            ------


    Operating income                    25,536                           16,010                            90,153            48,263

    Other income                             -                               2                                 -               11

    Interest expense (1)                 (402)                           (814)                          (2,369)          (2,070)

    Amortization of deferred finance
     costs                               (145)                           (144)                            (433)            (432)

    Income before income taxes          24,989                           15,054                            87,351            45,772

    Income tax expense                       -                         (1,794)                                 -          (5,796)

    Net income                                   $24,989                                       $13,260                     $87,351  $39,976
                                                 =======                                       =======                     =======  =======


    Calculation of limited partner
     interest in net income:

    Net income                                   $24,989                                       $13,260                     $87,351  $39,976

    Less: Pre-acquisition net income
     allocated to general partner            -                             990                                 -            6,306

    Less: General partner interest in
     net income attributable to
     incentive distribution rights         427                                -                              540                 -
                                           ---                              ---                              ---               ---

    Net income attributable to limited
     partners                                    $24,562                                       $12,270                     $86,811  $33,670
                                                 =======                                       =======                     =======  =======


    Weighted average limited partner
     units (in millions)

    Common units (basic)                  52.4                             28.8                              46.4              28.8

    Common units (diluted)                52.6                             28.9                              46.6              28.8

    Subordinated units (basic and
     diluted)                             28.8                             28.8                              28.8              28.8


    Net income attributable to RMP per
     limited partner unit (2)

    Common units (basic)                           $0.30                                         $0.21                       $1.15    $0.59

    Common units (diluted)                         $0.30                                         $0.21                       $1.14    $0.58

    Subordinated units (basic and
     diluted)                                      $0.30                                         $0.21                       $1.17    $0.59


    Adjusted EBITDA (3)                          $32,135                                       $15,589                    $112,129  $44,716

    Distributable cash flow (4)                  $28,933                                       $13,912                    $101,360  $39,948


    Quarterly distribution per unit              $0.2370                                       $0.1935                     $0.6705  $0.5715


    Distributions declared:

    Limited Partner Units - Public               $17,386                                        $5,563                     $37,954  $16,431

    Limited Partner Units - GP Holdings  6,815                            5,565                            19,282            16,435

    General Partner                        427                                -                              540                 -
                                           ---                              ---

    Total distributions declared                 $24,628                                       $11,128                     $57,776  $32,866


    DCF coverage ratio (5)                1.17                             1.25                              1.75              1.22



            1.     Prior to their acquisition by us,
                   our water assets were allocated
                   incentive unit expense, equity
                   compensation expense and interest
                   expense initially recognized by
                   Rice Energy. These non-cash
                   charges are described in more
                   detail in Note 9 to the
                   consolidated financial statements
                   in our 10-Q.

            2.     Net income per limited partner
                   unit does not include results
                   attributable to the water assets
                   prior to their acquisition as
                   these results are not
                   attributable to our limited
                   partners.

            3.     We define Adjusted EBITDA as net
                   income (loss) before interest
                   expense, depreciation expense,
                   amortization expense, non-cash
                   equity compensation expense,
                   amortization of deferred
                   financing costs and other non-
                   recurring items. Please read
                   Supplemental "Non-GAAP Financial
                   Measures."

            4.     We define distributable cash flow
                   as Adjusted EBITDA less interest
                   expense, and estimated
                   maintenance capital expenditures.
                   Please read Supplemental "Non-
                   GAAP Financial Measures."

            5.     We define DCF coverage ratio as
                   distributable cash flow divided
                   by total distributions declared.
                   Please read Supplemental "Non-
                   GAAP Financial Measures."


                                                                 Rice Midstream Partners LP

                                                                Segment Results of Operations

                                                                         (Unaudited)

    Gathering and Compression Segment


                                             Three Months Ended                              Nine Months Ended
                                              September 30,                             September 30,
                                              -------------                             -------------

    (in thousands)                      2016                      2015                     2016                2015
                                        ----                      ----                     ----                ----

    Gathering volumes: (MDth/d)

    Affiliate                            647                         559                                  648            537

    Third-party                          310                         112                                  261             92
                                         ---                         ---                                  ---            ---

    Total gathering volumes              957                         671                                  909            629


    Compression volumes: (MDth/d)

    Affiliate                            435                          34                                  258             41

    Third-party                          310                           5                                  230             12

    Total compression volumes            745                          39                                  488             53


    Operating results:

    Operating revenues:

    Affiliate                                   $20,696                                  $15,578                    $57,060  $44,745

    Third-party                       12,807                       4,564                               33,279         11,294

    Total operating revenues          33,503                      20,142                               90,339         56,039


    Operating expenses:

    Operation and maintenance
     expense                           1,938                       1,727                                5,090          3,985

    Equity compensation expense          486                         961                                2,142          2,960

    General and administrative
     expense                           3,592                       2,828                               10,313          7,344

    Depreciation expense               2,406                       1,597                                7,026          4,531

    Acquisition costs                      -                          -                                  73              -

    Amortization of intangible
     assets                              411                         407                                1,222          1,223

    Other expense (income)                 -                      (347)                                 149            492

    Total operating expenses           8,833                       7,173                               26,015         20,535


    Operating income                            $24,670                                  $12,969                    $64,324  $35,504




    Water Services Segment

                                 Three Months Ended                 Nine Months Ended
                                    September 30,                     September 30,
                                    -------------                     -------------

    (in thousands)               2016               2015        2016                   2015
                                 ----               ----        ----                   ----

    Water services volumes:
     (MMgal)

    Affiliate                     135                       167                        800       516

    Third-party                     -                       60                        132        59
                                  ---                      ---                        ---       ---

    Total water services
     volumes                      135                       227                        932       575


    Operating results:

    Operating revenues:

    Affiliate                            $7,564                        $8,369               $48,207  $27,544

    Third-party                     -                    1,564                      3,611     1,563

    Total operating revenues    7,564                     9,933                     51,818    29,107


    Operating expenses:

    Operation and maintenance
     expense                    2,621                     2,694                     12,202     6,043

    Equity compensation expense   123                       144                        586       356

    General and administrative
     expense                      781                     1,309                      2,423     2,978

    Incentive unit expense          -                     (75)                         -    1,048

    Depreciation expense        3,083                     2,820                     10,688     5,923

    Other operating expense        90                         -                        90         -
                                                           ---

    Total operating expenses    6,698                     6,892                     25,989    16,348


    Operating income                       $866                        $3,041               $25,829  $12,759

Rice Midstream Partners LP
Supplemental Non-GAAP Financial Measures
(Unaudited)

Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our consolidated financial statements, such as securities analysts, investors and lenders. We define Adjusted EBITDA as net income (loss) before interest expense, depreciation expense, amortization expense, non-cash stock compensation expense, amortization of deferred financing costs and other non-recurring items. Adjusted EBITDA is not a measure of net income as determined by GAAP.

Distributable cash flow and DCF coverage ratio are supplemental non-GAAP financial measures that are used by management and external users of our consolidated financial statements, such as securities analysts, investors and lenders. We define distributable cash flow as Adjusted EBITDA less cash interest expense, and estimated maintenance capital expenditures. We define DCF coverage ratio as distributable cash flow divided by total distributions declared. Distributable cash flow does not reflect changes in working capital balances and is not a presentation made in accordance with GAAP.

Adjusted EBITDA, distributable cash flow and DCF coverage ratio are non-GAAP supplemental financial measures that management and external users of our consolidated financial statements, such as industry analysts, investors, lenders and rating agencies, may use to assess the financial performance of our assets, without regard to financing methods, capital structure or historical cost basis; our operating performance and return on capital as compared to other companies in the midstream energy sector, without regard to historical cost basis or, in the case of Adjusted EBITDA, financing or capital structure; our ability to incur and service debt and fund capital expenditures; the ability of our assets to generate sufficient cash flow to make distributions to our unitholders; 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 Adjusted EBITDA, distributable cash flow and DCF coverage ratio will provide useful information to investors in assessing our financial condition and results of operations. The GAAP measures most directly comparable to Adjusted EBITDA and distributable cash flow are net income and net cash provided by (used in) operating activities. Our non-GAAP financial measures of Adjusted EBITDA and distributable cash flow should not be considered as an alternative to GAAP net income or net cash provided by operating activities. Each of Adjusted EBITDA and distributable cash flow has important limitations as an analytical tool because it excludes some but not all items that affect net income and net cash provided by operating activities. You should not consider Adjusted EBITDA, distributable cash flow or DCF coverage ratio in isolation or as a substitute for analysis of our results as reported under GAAP. Because Adjusted EBITDA and distributable cash flow and DCF coverage ratio may be defined differently by other companies in our industry, our definitions of Adjusted EBITDA, distributable cash flow and DCF coverage ratio may not be comparable to similarly titled measures of other companies, thereby diminishing its utility.

We have not provided projected net income or net cash provided by operating activities or reconciliations of its projected Adjusted EBITDA and projected distributable cash flow to projected net income and projected net cash provided by operating activities, respectively, the most comparable financial measures calculated in accordance with GAAP. We are unable to project net cash provided by operating activities because this metric includes the impact of changes in operating assets and liabilities related to the timing of cash receipts and disbursements that may not relate to the period in which the operating activities occurred. We are unable to project these timing differences with any reasonable degree of accuracy to a specific day, three or more months in advance. Therefore, we are unable to provide projected net cash provided by operating activities, or the related reconciliation of projected distributable cash flow to projected net cash provided by operating activities. In addition, we are unable to project net income because this metric includes the impact of certain non-cash items such as depreciation expense that we are unable to project with any reasonable degree of accuracy without unreasonable effort. Therefore, we are unable to provide projected net income, or the related reconciliation of projected Adjusted EBITDA to projected net income.

Further, we do not provide guidance with respect to the intra-year timing of our capital spending, which impact debt and equity and equity earnings, among other items, that are reconciling items between Adjusted EBITDA and net income. The timing of capital expenditures is volatile as it depends on weather, regulatory approvals, contractor availability, system performance and various other items. We provide a range for the forecasts of Adjusted EBITDA and distributable cash flow to allow for the variability in the timing of spending and the impact on the related reconciling items, many of which interplay with each other. Therefore, the reconciliation of Adjusted EBITDA to projected net income is not available without unreasonable effort.



    (in thousands)                  Three Months Ended         Nine Months Ended            Twelve Months Ended
                                    September 30, 2016         September 30, 2016           September 30, 2016
                                    ------------------         ------------------           ------------------

    Reconciliation of Net
     Income to Adjusted EBITDA
     and DCF:

    Net income                                         $24,989                                                   $87,351            $106,176

    Interest expense                               402                                2,369                                   4,125

    Income tax expense                               -                                   -                                  5,812

    Acquisition costs                                -                                  73                                      73

    Depreciation expense                         5,489                               17,714                                  29,582

    Amortization of intangible
     assets                                        411                                1,222                                   1,631

    Non-cash equity
     compensation expense                          609                                2,728                                   4,269

    Incentive unit expense                           -                                   -                                  1,044

    Amortization of deferred
     finance costs                                 145                                  433                                     577

    Other expense                                   90                                  239                                     290

    Adjusted EBITDA
     attributable to Water
     Assets prior to
     acquisition(1)                                  -                                   -                               (22,386)

    Adjusted EBITDA                                    $32,135                                                  $112,129            $131,193
                                                       =======                                                  ========            ========


    Adjusted EBITDA                                    $32,135                                                  $112,129

         Cash interest expense                   (402)                             (2,369)

         Estimated maintenance
          capital expenditures                 (2,800)                             (8,400)
                                                ------                               ------

    Distributable cash flow                            $28,933                                                  $101,360
                                                       =======                                                  ========


    Total distributions
     declared                                          $24,628                                                   $57,776

    DCF coverage ratio                            1.17                                 1.75


    Reconciliation of Adjusted
     EBITDA to Cash:

    Adjusted EBITDA                                    $32,135                                                  $112,129

         Interest expense                        (402)                             (2,369)

         Other income                             (90)                                   -

         Acquisition costs                           -                                (73)

        Changes in operating assets
         and liabilities                         3,197                                (183)

    Net cash provided by
     operating activities                       34,840                              109,504

    Net cash used in investing
     activities                               (22,660)                            (97,679)

    Net cash provided by
     financing activities                     (19,869)                            (11,788)

    Net (decrease) increase in
     cash                                      (7,689)                                  37

    Cash at the beginning of
     the period                                 15,323                                7,597

    Cash at the end of the
     period                                             $7,634                                                    $7,634
                                                        ======                                                    ======



            1.     Adjusted EBITDA attributable
                   to the Water Assets prior
                   to their acquisition is
                   excluded from our adjusted
                   EBITDA calculation as these
                   amounts are not
                   attributable to our limited
                   partners.

Logo - http://photos.prnewswire.com/prnh/20150129/172376LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/rice-midstream-partners-reports-third-quarter-2016-financial-and-operating-results-300356216.html

SOURCE Rice Midstream Partners LP