|
NEWS RELEASE
|
|
![]() |
| • |
Reached a final investment decision on an upsized Guardian Pipeline “G3” expansion of approximately 537 MMcf/d, a 40% increase in the capacity of the pipeline
|
| • |
Placed the LEAP Phase 4 expansion project in-service early and on budget
|
| • |
Established another record high quarterly gathering volume for our Haynesville system
|
|
DT Midstream, Inc.
Reconciliation of Reported to Operating Earnings (non-GAAP, unaudited)
|
|
Three Months Ended
|
||||||||||||||||||||||||||||||||
|
September 30,
|
June 30,
|
|||||||||||||||||||||||||||||||
|
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
|
$
|
115
|
$
|
—
|
$
|
—
|
$
|
115
|
$
|
107
|
$
|
—
|
$
|
—
|
$
|
107
|
||||||||||||||||
| Nine Months Ended |
||||||||||||||||||||||||||||||||
|
September 30,
|
September 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
|
$ |
330
|
$
|
—
|
$ |
—
|
$ |
330 | $ |
281
|
$ |
—
|
$ |
—
|
$ |
281 | ||||||||||||||||
|
(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
|
||||||||||||||||||||||||||||||||
|
September 30,
|
June 30,
|
|||||||||||||||||||||||||||||||
|
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
|
$
|
1.13
|
$
|
—
|
$
|
—
|
$
|
1.13
|
$
|
1.04
|
$
|
—
|
$
|
—
|
$
|
1.04
|
||||||||||||||||
|
Nine Months Ended
|
||||||||||||||||||||||||||||||||
|
September 30,
|
September 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
|
$ |
3.22
|
$ | — | $ | — | $ |
3.22
|
$ |
2.87
|
$ |
—
|
$ |
—
|
$ |
2.87 | ||||||||||||||||
|
(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
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
June 30,
|
September 30,
|
September 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Consolidated
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
115
|
$
|
107
|
$
|
330
|
$
|
281
|
||||||||
|
Plus: Interest expense
|
40
|
40
|
120
|
117
|
||||||||||||
|
Plus: Income tax expense
|
35
|
34
|
104
|
94
|
||||||||||||
|
Plus: Depreciation and amortization
|
65
|
63
|
191
|
156
|
||||||||||||
|
Plus: Loss from financing activities
|
—
|
—
|
—
|
4
|
||||||||||||
|
Plus: EBITDA from equity method investees (1)
|
69
|
64
|
206
|
212
|
||||||||||||
|
Less: Interest income
|
(1
|
)
|
—
|
(2
|
)
|
(2
|
)
|
|||||||||
|
Less: Earnings from equity method investees
|
(34
|
)
|
(30
|
)
|
(101
|
)
|
(125
|
)
|
||||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(3
|
)
|
(3
|
)
|
||||||||
|
Adjusted EBITDA
|
$
|
288
|
$
|
277
|
$
|
845
|
$
|
734
|
||||||||
|
(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
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
June 30,
|
September 30,
|
September 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
(millions)
|
||||||||||||||||
|
Earnings from equity method investees
|
$
|
34
|
$
|
30
|
$
|
101
|
$
|
125
|
||||||||
|
Plus: Depreciation and amortization attributable to equity method investees
|
22
|
19
|
63
|
61
|
||||||||||||
|
Plus: Interest expense attributable to equity method investees
|
13
|
15
|
42
|
26
|
||||||||||||
|
EBITDA from equity method investees
|
$
|
69
|
$
|
64
|
$
|
206
|
$
|
212
|
||||||||
|
|
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Adjusted EBITDA
Pipeline Segment (non-GAAP, unaudited)
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
June 30,
|
September 30,
|
September 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Pipeline
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
92
|
$
|
93
|
$
|
277
|
216
|
|||||||||
|
Plus: Interest expense
|
14
|
11
|
38
|
37
|
||||||||||||
|
Plus: Income tax expense
|
28
|
29
|
87
|
72
|
||||||||||||
|
Plus: Depreciation and amortization
|
27
|
28
|
83
|
55
|
||||||||||||
|
Plus: Loss from financing activities
|
—
|
—
|
—
|
2
|
||||||||||||
|
Plus: EBITDA from equity method investees (1)
|
69
|
64
|
206
|
212
|
||||||||||||
|
Less: Interest income
|
—
|
—
|
(1
|
)
|
(1
|
)
|
||||||||||
|
Less: Earnings from equity method investees
|
(34
|
)
|
(30
|
)
|
(101
|
)
|
(125
|
)
|
||||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(3
|
)
|
(3
|
)
|
||||||||
|
Adjusted EBITDA
|
$
|
195
|
$
|
194
|
$
|
586
|
$
|
465
|
||||||||
|
(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
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
June 30,
|
September 30,
|
September 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
(millions)
|
||||||||||||||||
|
Earnings from equity method investees
|
$
|
34
|
$
|
30
|
$
|
101
|
$
|
125
|
||||||||
|
Plus: Depreciation and amortization attributable to equity method investees
|
22
|
19
|
63
|
61
|
||||||||||||
|
Plus: Interest expense attributable to equity method investees
|
13
|
15
|
42
|
26
|
||||||||||||
|
EBITDA from equity method investees
|
$
|
69
|
$
|
64
|
$
|
206
|
$
|
212
|
||||||||
|
|
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Adjusted EBITDA
Gathering Segment (non-GAAP, unaudited)
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
June 30,
|
September 30,
|
September 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Gathering
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
23
|
$
|
14
|
$
|
53
|
$
|
65
|
||||||||
|
Plus: Interest expense
|
26
|
29
|
82
|
80
|
||||||||||||
|
Plus: Income tax expense
|
7
|
5
|
17
|
22
|
||||||||||||
|
Plus: Depreciation and amortization
|
38
|
35
|
108
|
101
|
||||||||||||
|
Plus: Loss from financing activities
|
—
|
—
|
—
|
2
|
||||||||||||
|
Less: Interest income
|
(1
|
)
|
—
|
(1
|
)
|
(1
|
)
|
|||||||||
|
Adjusted EBITDA
|
$
|
93
|
$
|
83
|
$
|
259
|
$
|
269
|
||||||||
|
|
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Distributable Cash Flow (non-GAAP, unaudited)
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
June 30,
|
September 30,
|
September 30,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Consolidated
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
115
|
$
|
107
|
$
|
330
|
$
|
281
|
||||||||
|
Plus: Interest expense
|
40
|
40
|
120
|
117
|
||||||||||||
|
Plus: Income tax expense
|
35
|
34
|
104
|
94
|
||||||||||||
|
Plus: Depreciation and amortization
|
65
|
63
|
191
|
156
|
||||||||||||
|
Plus: Loss from financing activities
|
—
|
—
|
—
|
4
|
||||||||||||
|
Plus: Adjustments for non-routine items (1)
|
—
|
—
|
—
|
(416
|
)
|
|||||||||||
|
Less: Earnings from equity method investees
|
(34
|
)
|
(30
|
)
|
(101
|
)
|
(125
|
)
|
||||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(3
|
)
|
(3
|
)
|
||||||||
|
Plus: Dividends and distributions from equity method investees
|
61
|
30
|
139
|
590
|
||||||||||||
|
Less: Cash interest expense
|
1
|
(76
|
)
|
(75
|
)
|
(80
|
)
|
|||||||||
|
Less: Cash taxes
|
(1
|
)
|
(4
|
)
|
(3
|
)
|
(7
|
)
|
||||||||
|
Less: Maintenance capital investment (1)
|
(19
|
)
|
(6
|
)
|
(33
|
)
|
(17
|
)
|
||||||||
|
Distributable Cash Flow
|
$
|
262
|
$
|
157
|
$
|
669
|
$
|
594
|
||||||||
|
(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.
|
|
|