
| • |
Full year 2025 Adjusted EBITDA of $1.138 billion, a 17% increase from 2024
|
| • |
Increased dividend by 7%
|
| • |
Announced final investment decision on two pipeline projects
|
| • |
Increased organic project backlog by approximately 50 percent to $3.4 billion over the next 5 years, with pipeline projects comprising 75% of the backlog
|
| • |
Increased dividend by 7% from fourth quarter 2025 to $0.88 per share, to be paid on April 15, 2026 to stockholders of record on March 16, 2026
|
| • |
Reached final investment decisions on an expansion of Viking Gas Transmission and the next phase of the interstate pipeline modernization program
|
|
DT Midstream, Inc.
Reconciliation of Reported to Operating Earnings (non-GAAP, unaudited)
|
|||||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||||
|
December 31,
|
September 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
|
$
|
111
|
$
|
—
|
$
|
—
|
$
|
111
|
$
|
115
|
$
|
—
|
$
|
—
|
$
|
115
|
||||||||||
|
Year Ended
|
||||||||||||||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||||||||||||
|
2025
|
2024
|
|||||||||||||||||||||||||
|
Reported
Earnings
|
Pre-tax
Adjustments
|
Income
Taxes (1)
|
Operating
Earnings
|
Reported
Earnings
|
Pre-tax
Adjustments
|
Income
Taxes (1)
|
Operating
Earnings
|
|||||||||||||||||||
| (millions) | ||||||||||||||||||||||||||
|
Midwest Pipeline Acquisition Tax Impact
|
$
|
—
|
$ |
—
|
$
|
—
|
$
|
22
|
A |
|||||||||||||||||
|
Louisiana Tax Impact
|
—
|
— | — | (4 |
) |
B |
||||||||||||||||||||
|
Bridge Facility
|
—
|
— | 4 |
C |
(1
|
) |
||||||||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
441
|
$
|
—
|
$
|
—
|
$
|
441
|
$
|
354 |
$
|
4
|
$
|
17
|
$
|
375
|
||||||||||
|
(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
|
|
A
|
State tax rate increase impact to deferred income tax expense due to Midwest Pipeline Acquisition
|
|
B
|
State tax rate reduction impact to deferred income tax expense due to enacted tax legislation
|
|
C
|
Bridge Facility interest expense related to funding Midwest Pipeline Acquisition
|
|
DT Midstream, Inc.
Reconciliation of Reported to Operating Earnings per diluted share (1) (non-GAAP, unaudited)
|
|
Three Months Ended
|
||||||||||||||||||||||||||||||||
|
December 31,
|
September 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
|
$
|
1.08
|
$
|
—
|
$
|
—
|
$
|
1.08
|
$
|
1.13
|
$
|
—
|
$
|
—
|
$
|
1.13
|
||||||||||||||||
|
Year Ended
|
|||||||||||||||||||||||||||||
|
December 31,
|
December 31,
|
||||||||||||||||||||||||||||
|
2025
|
2024
|
||||||||||||||||||||||||||||
|
Reported Earnings
|
Pre-tax Adjustments
|
Income Taxes (2)
|
Operating Earnings
|
Reported Earnings
|
Pre-tax Adjustments
|
Income Taxes (2)
|
Operating Earnings
|
||||||||||||||||||||||
|
(per share)
|
|||||||||||||||||||||||||||||
|
Midwest Pipeline Acquisition Tax Impact
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
0.22
|
A
|
||||||||||||||||||||
|
Louisiana Tax Impact
|
—
|
—
|
—
|
(0.04
|
)
|
B
|
|||||||||||||||||||||||
|
Bridge Facility
|
—
|
—
|
0.04
|
C
|
(0.01
|
)
|
|||||||||||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
4.30
|
$
|
—
|
$
|
—
|
$
|
4.30
|
$
|
3.60
|
$
|
0.04
|
$
|
0.17
|
$
|
3.81
|
|||||||||||||
|
(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
|
|
A
|
State tax rate increase impact to deferred income tax expense due to Midwest Pipeline Acquisition
|
|
B
|
State tax rate reduction impact to deferred income tax expense due to enacted tax legislation
|
|
C
|
Bridge Facility interest expense related to funding Midwest Pipeline Acquisition
|
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Adjusted EBITDA (non-GAAP, unaudited)
|
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
December 31,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Consolidated
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
111
|
$
|
115
|
$
|
441
|
$
|
354
|
||||||||
|
Plus: Interest expense
|
41
|
40
|
161
|
153
|
||||||||||||
|
Plus: Income tax expense
|
40
|
35
|
144
|
137
|
||||||||||||
|
Plus: Depreciation and amortization
|
67
|
65
|
258
|
209
|
||||||||||||
|
Plus: Loss from financing activities
|
—
|
—
|
—
|
5
|
||||||||||||
|
Plus: EBITDA from equity method investees (1)
|
70
|
69
|
276
|
284
|
||||||||||||
|
Less: Interest income
|
—
|
(1
|
)
|
(2
|
)
|
(7
|
)
|
|||||||||
|
Less: Earnings from equity method investees
|
(37
|
)
|
(34
|
)
|
(138
|
)
|
(162
|
)
|
||||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(4
|
)
|
(4
|
)
|
||||||||
|
Other
|
2
|
—
|
2
|
—
|
||||||||||||
|
Adjusted EBITDA
|
$
|
293
|
$
|
288
|
$
|
1,138
|
$
|
969
|
||||||||
|
(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
|
Year Ended
|
|||||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
December 31,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
(millions)
|
||||||||||||||||
|
Earnings from equity method investees
|
$
|
37
|
$
|
34
|
$
|
138
|
$
|
162
|
||||||||
|
Plus: Depreciation and amortization attributable to equity method investees
|
19
|
22
|
82
|
82
|
||||||||||||
|
Plus: Interest expense attributable to equity method investees
|
14
|
13
|
56
|
40
|
||||||||||||
|
EBITDA from equity method investees
|
$
|
70
|
$
|
69
|
$
|
276
|
$
|
284
|
||||||||
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Adjusted EBITDA
Pipeline Segment (non-GAAP, unaudited)
|
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
December 31,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Pipeline
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
93
|
$
|
92
|
$
|
370
|
276
|
|||||||||
|
Plus: Interest expense
|
13
|
14
|
51
|
47
|
||||||||||||
|
Plus: Income tax expense
|
34
|
28
|
121
|
107
|
||||||||||||
|
Plus: Depreciation and amortization
|
28
|
27
|
111
|
74
|
||||||||||||
|
Plus: Loss from financing activities
|
—
|
—
|
—
|
3
|
||||||||||||
|
Plus: EBITDA from equity method investees (1)
|
70
|
69
|
276
|
284
|
||||||||||||
|
Less: Interest income
|
—
|
—
|
(1
|
)
|
(4
|
)
|
||||||||||
|
Less: Earnings from equity method investees
|
(37
|
)
|
(34
|
)
|
(138
|
)
|
(162
|
)
|
||||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(4
|
)
|
(4
|
)
|
||||||||
|
Adjusted EBITDA
|
$
|
200
|
$
|
195
|
$
|
786
|
$
|
621
|
||||||||
|
(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
|
Year Ended
|
|||||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
December 31,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
(millions)
|
||||||||||||||||
|
Earnings from equity method investees
|
$
|
37
|
$
|
34
|
$
|
138
|
$
|
162
|
||||||||
|
Plus: Depreciation and amortization attributable to equity method investees
|
19
|
22
|
82
|
82
|
||||||||||||
|
Plus: Interest expense attributable to equity method investees
|
14
|
13
|
56
|
40
|
||||||||||||
|
EBITDA from equity method investees
|
$
|
70
|
$
|
69
|
$
|
276
|
$
|
284
|
||||||||
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Adjusted EBITDA
Gathering Segment (non-GAAP, unaudited)
|
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
December 31,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Gathering
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
18
|
$
|
23
|
$
|
71
|
$
|
78
|
||||||||
|
Plus: Interest expense
|
28
|
26
|
110
|
106
|
||||||||||||
|
Plus: Income tax expense
|
6
|
7
|
23
|
30
|
||||||||||||
|
Plus: Depreciation and amortization
|
39
|
38
|
147
|
135
|
||||||||||||
|
Plus: Loss from financing activities
|
—
|
—
|
—
|
2
|
||||||||||||
|
Less: Interest income
|
—
|
(1
|
)
|
(1
|
)
|
(3
|
)
|
|||||||||
|
Other
|
2
|
—
|
2
|
—
|
||||||||||||
|
Adjusted EBITDA
|
$
|
93
|
$
|
93
|
$
|
352
|
$
|
348
|
||||||||
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Distributable Cash Flow (non-GAAP, unaudited)
|
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
December 31,
|
|||||||||||||
|
2025
|
2025
|
2025
|
2024
|
|||||||||||||
|
Consolidated
|
(millions)
|
|||||||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
111
|
$
|
115
|
$
|
441
|
$
|
354
|
||||||||
|
Plus: Interest expense
|
41
|
40
|
161
|
153
|
||||||||||||
|
Plus: Income tax expense
|
40
|
35
|
144
|
137
|
||||||||||||
|
Plus: Depreciation and amortization
|
67
|
65
|
258
|
209
|
||||||||||||
|
Plus: Loss from financing activities
|
—
|
—
|
—
|
5
|
||||||||||||
|
Plus: Adjustments for non-routine items (1)
|
—
|
—
|
—
|
(416
|
)
|
|||||||||||
|
Less: Earnings from equity method investees
|
(37
|
)
|
(34
|
)
|
(138
|
)
|
(162
|
)
|
||||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(4
|
)
|
(4
|
)
|
||||||||
|
Plus: Dividends and distributions from equity method investees
|
48
|
61
|
187
|
633
|
||||||||||||
|
Less: Cash interest expense
|
(76
|
)
|
1
|
(151
|
)
|
(140
|
)
|
|||||||||
|
Less: Cash taxes
|
(2
|
)
|
(1
|
)
|
(5
|
)
|
(12
|
)
|
||||||||
|
Less: Maintenance capital investment (2)
|
(29
|
)
|
(19
|
)
|
(62
|
)
|
(30
|
)
|
||||||||
|
Distributable Cash Flow
|
$
|
162
|
$
|
262
|
$
|
831
|
$
|
727
|
||||||||
|
(1)
|
Distributable Cash Flow calculation excludes certain items we consider non-routine. For the year ended December 31, 2024, adjustments for non-routine items included the $416
million Millennium financing distribution.
|
|
(2)
|
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.
|