| • |
Reached a final investment decision on Guardian Pipeline “G3” expansion of approximately 210 MMcf/d
|
| • |
Finalized our investment plan for the initial phase of modernization across our new interstate pipelines
|
| • |
Achieved an investment-grade credit rating with all three rating agencies
|
| • |
Established a record high quarterly gathering volume for our Haynesville system
|
|
DT Midstream, Inc.
Reconciliation of Reported to Operating Earnings (non-GAAP, unaudited)
|
||||||||||||||||||||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||||||||||
|
June 30,
|
March 31,
|
|||||||||||||||||||||||||||||||
|
2025
|
2025
|
|||||||||||||||||||||||||||||||
|
Reported Earnings
|
Pre-tax Adjustments
|
Income Taxes (1)
|
Operating Earnings
|
Reported Earnings
|
Pre-tax Adjustments
|
Income Taxes (1)
|
Operating Earnings
|
|||||||||||||||||||||||||
|
(millions)
|
||||||||||||||||||||||||||||||||
|
Adjustments
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
107
|
$
|
—
|
$
|
—
|
$
|
107
|
$
|
108
|
$
|
—
|
$
|
—
|
$
|
108
|
||||||||||||||||
|
Six Months Ended
|
||||||||||||||||||||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||||||||||||||||||
| 2025 |
2024 |
|||||||||||||||||||||||||||||||
|
Reported Earnings
|
Pre-tax Adjustments
|
Income Taxes (1)
|
Operating Earnings
|
Reported Earnings
|
Pre-tax Adjustments
|
Income Taxes (1)
|
Operating Earnings
|
|||||||||||||||||||||||||
|
(millions)
|
||||||||||||||||||||||||||||||||
|
Adjustments
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
215
|
$
|
—
|
$
|
—
|
$
|
215
|
$
|
193
|
$
|
—
|
$
|
—
|
$
|
193
|
||||||||||||||||
| (1) |
Excluding tax related adjustments, the amount of income taxes was calculated based on a combined federal and state income tax rate, considering the applicable jurisdictions of
the respective segments and deductibility of specific operating adjustments
|
|
DT Midstream, Inc.
Reconciliation of Reported to Operating Earnings per diluted share (1) (non-GAAP, unaudited)
|
||||||||||||||||||||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||||||||||
|
June 30,
|
March 31,
|
|||||||||||||||||||||||||||||||
|
2025
|
2025
|
|||||||||||||||||||||||||||||||
|
Reported Earnings
|
Pre-tax Adjustments
|
Income Taxes (2)
|
Operating Earnings
|
Reported Earnings
|
Pre-tax Adjustments
|
Income Taxes (2)
|
Operating Earnings
|
|||||||||||||||||||||||||
|
(per share)
|
||||||||||||||||||||||||||||||||
|
Adjustments
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
1.04
|
$
|
—
|
$
|
—
|
$
|
1.04
|
$
|
1.06
|
$
|
—
|
$
|
—
|
$
|
1.06
|
||||||||||||||||
|
Six Months Ended
|
||||||||||||||||||||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||||||||||||||||||
| 2025 |
2024 |
|||||||||||||||||||||||||||||||
|
Reported Earnings
|
Pre-tax Adjustments
|
Income Taxes (2)
|
Operating Earnings
|
Reported Earnings
|
Pre-tax Adjustments
|
Income Taxes (2)
|
Operating Earnings
|
|||||||||||||||||||||||||
|
(per share)
|
||||||||||||||||||||||||||||||||
|
Adjustments
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
2.10
|
$
|
—
|
$
|
—
|
$
|
2.10
|
$
|
1.97
|
$
|
—
|
$
|
—
|
$
|
1.97
|
||||||||||||||||
| (1) |
Per share amounts are divided by Weighted Average Common Shares Outstanding — Diluted, as noted on the Consolidated Statements of Operations
|
| (2) |
Excluding tax related adjustments, the amount of income taxes was calculated based on a combined federal and state income tax rate, considering the applicable jurisdictions of
the respective segments and deductibility of specific operating adjustments
|
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Adjusted EBITDA (non-GAAP, unaudited)
|
||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
June 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Consolidated
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
107
|
$
|
108
|
$
|
215
|
$
|
193
|
||||||||
|
Plus: Interest expense
|
40
|
40
|
80
|
79
|
||||||||||||
|
Plus: Income tax expense
|
34
|
35
|
69
|
64
|
||||||||||||
|
Plus: Depreciation and amortization
|
63
|
63
|
126
|
103
|
||||||||||||
|
Plus: EBITDA from equity method investees (1)
|
64
|
73
|
137
|
142
|
||||||||||||
|
Less: Interest income
|
—
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
|||||||||
|
Less: Earnings from equity method investees
|
(30
|
)
|
(37
|
)
|
(67
|
)
|
(85
|
)
|
||||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(2
|
)
|
(2
|
)
|
||||||||
|
Adjusted EBITDA
|
$
|
277
|
$
|
280
|
$
|
557
|
$
|
493
|
||||||||
| (1) |
Includes share of our equity method investees’ earnings before interest, taxes, depreciation and amortization, which we refer to as “EBITDA.” A reconciliation of earnings from
equity method investees to EBITDA from equity method investees follows:
|
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
June 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
(millions)
|
||||||||||||||||
|
Earnings from equity method investees
|
$
|
30
|
$
|
37
|
$
|
67
|
$
|
85
|
||||||||
|
Plus: Depreciation and amortization attributable to equity method investees
|
19
|
22
|
41
|
41
|
||||||||||||
|
Plus: Interest expense attributable to equity method investees
|
15
|
14
|
29
|
16
|
||||||||||||
|
EBITDA from equity method investees
|
$
|
64
|
$
|
73
|
$
|
137
|
$
|
142
|
||||||||
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Adjusted EBITDA
Pipeline Segment (non-GAAP, unaudited)
|
||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
June 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Pipeline
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
93
|
$
|
92
|
$
|
185
|
145
|
|||||||||
|
Plus: Interest expense
|
11
|
13
|
24
|
25
|
||||||||||||
|
Plus: Income tax expense
|
29
|
30
|
59
|
48
|
||||||||||||
|
Plus: Depreciation and amortization
|
28
|
28
|
56
|
37
|
||||||||||||
|
Plus: EBITDA from equity method investees (1)
|
64
|
73
|
137
|
142
|
||||||||||||
|
Less: Interest income
|
—
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
|||||||||
|
Less: Earnings from equity method investees
|
(30
|
)
|
(37
|
)
|
(67
|
)
|
(85
|
)
|
||||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(2
|
)
|
(2
|
)
|
||||||||
|
Adjusted EBITDA
|
$
|
194
|
$
|
197
|
$
|
391
|
$
|
309
|
||||||||
| (1) |
Includes share of our equity method investees’ earnings before interest, taxes, depreciation and amortization, which we refer to as “EBITDA.” A reconciliation of earnings from
equity method investees to EBITDA from equity method investees follows:
|
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
June 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
(millions)
|
||||||||||||||||
|
Earnings from equity method investees
|
$
|
30
|
$
|
37
|
$
|
67
|
$
|
85
|
||||||||
|
Plus: Depreciation and amortization attributable to equity method investees
|
19
|
22
|
41
|
41
|
||||||||||||
|
Plus: Interest expense attributable to equity method investees
|
15
|
14
|
29
|
16
|
||||||||||||
|
EBITDA from equity method investees
|
$
|
64
|
$
|
73
|
$
|
137
|
$
|
142
|
||||||||
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Adjusted EBITDA
Gathering Segment (non-GAAP, unaudited)
|
||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
June 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Gathering
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
14
|
$
|
16
|
$
|
30
|
$
|
48
|
||||||||
|
Plus: Interest expense
|
29
|
27
|
56
|
54
|
||||||||||||
|
Plus: Income tax expense
|
5
|
5
|
10
|
16
|
||||||||||||
|
Plus: Depreciation and amortization
|
35
|
35
|
70
|
66
|
||||||||||||
|
Less: Interest income
|
—
|
—
|
—
|
—
|
||||||||||||
|
Adjusted EBITDA
|
$
|
83
|
$
|
83
|
$
|
166
|
$
|
184
|
||||||||
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Distributable Cash Flow (non-GAAP, unaudited)
|
||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
June 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Consolidated
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
107
|
$
|
108
|
$
|
215
|
$
|
193
|
||||||||
|
Plus: Interest expense
|
40
|
40
|
80
|
79
|
||||||||||||
|
Plus: Income tax expense
|
34
|
35
|
69
|
64
|
||||||||||||
|
Plus: Depreciation and amortization
|
63
|
63
|
126
|
103
|
||||||||||||
|
Less: Earnings from equity method investees
|
(30
|
)
|
(37
|
)
|
(67
|
)
|
(85
|
)
|
||||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(2
|
)
|
(2
|
)
|
||||||||
|
Plus: Dividends and distributions from equity method investees
|
30
|
48
|
78
|
125
|
||||||||||||
|
Less: Cash interest expense
|
(76
|
)
|
—
|
(76
|
)
|
(74
|
)
|
|||||||||
|
Less: Cash taxes
|
(4
|
)
|
2
|
(2
|
)
|
(3
|
)
|
|||||||||
|
Less: Maintenance capital investment (1)
|
(6
|
)
|
(8
|
)
|
(14
|
)
|
(13
|
)
|
||||||||
|
Distributable Cash Flow
|
$
|
157
|
$
|
250
|
$
|
407
|
$
|
387
|
||||||||
| (1) |
Maintenance capital investment is defined as the total capital expenditures used to maintain or preserve assets or fulfill contractual obligations that do not generate
incremental earnings.
|