Summit Midstream Corporation Reports Third Quarter 2024 Financial and Operating Results

HOUSTON, Nov. 12, 2024 /PRNewswire/ -- Summit Midstream Corporation (NYSE: SMC) ("Summit", "SMC" or the "Company") announced today its financial and operating results for the three months ended September 30, 2024.

Highlights

• Third quarter 2024 net loss of $197.5 million, including $142.6 million non-cash income tax expense to primarily establish SMC's deferred tax liability associated with the C-Corp conversion
  
  
• Generated adjusted EBITDA of $45.2 million, representing approximately 9% quarter-over-quarter growth¹, cash flow available for distributions ("Distributable Cash Flow" or "DCF") of $22.1 million and free cash flow ("FCF") of $9.9 million
  
  
• Expect to generate approximately $45 million to $50 million of adjusted EBITDA in the fourth quarter 2024
  
  
• Connected 38 wells during the third quarter and maintained an active customer base with six active drilling rigs and more than 100 drilled but uncompleted wells ("DUCs") behind our systems
  
  
• Closed the C-Corp conversion and a series of re-financing transactions, further simplifying our corporate structure, extending debt maturities and lowering our cost of capital
  
  
• Announced the transformative acquisition of Tall Oak Midstream III in the Arkoma Basin and filed the definitive proxy with the special meeting of stockholders expected to occur on November 29, 2024

1	Normalized for $1.6 million of Northeast segment adjusted EBITDA generated in the second quarter 2024

Management Commentary

Heath Deneke, President, Chief Executive Officer and Chairman, commented, "Summit's third quarter operating and financial results were in line with management expectations, reflecting a very active quarter both corporately and operationally. From a corporate perspective, we closed out the C-Corp conversion, successfully refinanced our balance sheet and announced the transformative acquisition of Tall Oak Midstream III. We believe these transactions continue to position Summit for further growth and significant value-creation for our shareholders.

From an operational perspective, we connected 38 wells to the system, have six rigs currently operating behind our footprint and made final investment decision on a $10 million optimization project in the Rockies segment that is anticipated to have an approximate one-year payback period and improve our Adjusted EBITDA margin beginning in the second quarter 2025. Nine of the 38 wells were connected behind our Barnett system which brings total year-to-date well connections in the Barnett to 27 wells, with a rig continuing to drill wells expected in 2025. The other 29 wells connected during the quarter came from the DJ Basin, bringing total year-to-date wells to 86, exceeding our expectations with activity levels and volumes behind the system remaining robust.

Additionally, as a brief update to our recently announced Tall Oak acquisition, we continue to expect to close the transaction during the fourth quarter of 2024. Since announcement, the Tall Oak management team executed a new contract for approximately 20 MMcf/d of existing in-basin production that is expected to begin deliveries to Tall Oak in the second half of 2025 and continue to see the active rig drilling wells that are expected to come online as soon as the end of this year. We filed the definitive proxy on October 31, 2024 with the special meeting of stockholders currently scheduled on November 29, 2024. Each shareholder's vote is important to us so we encourage all shareholders to vote."

Third Quarter 2024 Business Highlights
SMC's average daily natural gas throughput for its wholly owned operated systems decreased 6.8% to 667 MMcf/d, and liquids volumes decreased 6.7% to 70 Mbbl/d, relative to the second quarter of 2024. Double E Pipeline gross volumes transported increased from 549 MMcf/d to 661 MMcf/d, a 20.4% increase quarter-over-quarter and generated $8.5 million of adjusted EBITDA, net to SMC, for the third quarter of 2024.

Natural gas price-driven segments:

• Natural gas price-driven segments had combined quarterly segment adjusted EBITDA of $20.1 million, representing a 1.1% increase relative to the second quarter and combined capital expenditures of $1.7 million in the third quarter of 2024.
  
  
• Piceance segment adjusted EBITDA totaled $12.8 million, consistent from the second quarter of 2024. Volume throughput decreased 1.7% from the second quarter primarily due to natural production declines and no new wells connected to the system during the quarter.
  
  
• Barnett segment adjusted EBITDA totaled $7.3 million, an increase of $1.9 million relative to the second quarter of 2024, primarily due to a 26.2% increase in volumes from a customer continuing to increase flow of curtailed volumes and 9 new wells connected to the system from our anchor customer during the quarter. We estimate there is still approximately 20 MMcf/d of shut-in production behind the system. There is currently one rig running and 14 DUCs behind the system.

Oil price-driven segments:

• Oil price-driven segments generated $33.3 million of combined segment adjusted EBITDA, representing a 9.1% increase relative to the second quarter, and had combined capital expenditures of $8.7 million.
  
  
• Permian segment adjusted EBITDA totaled $8.5 million, an increase of $0.8 million from the second quarter of 2024, primarily due to 20% increase in volumes shipped on the Double E Pipeline leading to an increase in proportionate adjusted EBITDA from our Double E joint venture.
  
  
• Rockies segment adjusted EBITDA totaled $24.9 million, an increase of 8.7% relative to the second quarter of 2024, primarily due to increased product margin in the DJ Basin, partially offset by a 6.7% decrease in liquids volume throughput. Operational downtime continued to impact volume throughput in the DJ Basin, however, repairs were completed during the quarter, and all systems have now returned to normal operational capacity. There were 29 new wells connected during the quarter, all in the DJ Basin. There are currently five rigs running and approximately 90 DUCs behind the systems.

The following table presents average daily throughput by reportable segment for the periods indicated:

	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
Average daily throughput (MMcf/d):
Northeast (1)	-		752		269		658
Rockies	128		117		127		108
Piceance	284		313		295		299
Barnett	255		170		212		184
Aggregate average daily throughput	667		1,352		903		1,249
Average daily throughput (Mbbl/d):
Rockies	70		85		73		76
Aggregate average daily throughput	70		85		73		76
Ohio Gathering average daily throughput (MMcf/d) (2)	-		870		283		763
Double E average daily throughput (MMcf/d) (3)	661		327		559		278

_________

(1)	Exclusive of Ohio Gathering due to equity method accounting.
(2)	Gross basis, represents 100% of volume throughput for Ohio Gathering, subject to a one-month lag.
(3)	Gross basis, represents 100% of volume throughput for Double E.

The following table presents adjusted EBITDA by reportable segment for the periods indicated:

	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
	(In thousands)				(In thousands)
Reportable segment adjusted EBITDA (1) :
Northeast (2)	$ -		$ 27,751		$ 30,634		$ 65,806
Rockies	24,850		24,998		70,582		64,986
Permian (3)	8,472		5,840		23,434		16,283
Piceance	12,831		15,292		40,912		43,640
Barnett	7,278		6,084		17,798		20,380
Total	$ 53,431		$ 79,965		$ 183,360		$ 211,095
Less: Corporate and Other (4)	8,193		7,175		24,915		19,267
Adjusted EBITDA (5)	$ 45,238		$ 72,790		$ 158,445		$ 191,828

__________

(1)	Segment adjusted EBITDA is a non-GAAP financial measure. We define segment adjusted EBITDA as total revenues less total costs and expenses, plus (i) other income (excluding interest income), (ii) our proportional adjusted EBITDA for equity method investees, (iii) depreciation and amortization, (iv) adjustments related to minimum volume commitments ("MVC") shortfall payments, (v) adjustments related to capital reimbursement activity, (vi) unit-based and noncash compensation, (vii) impairments and (viii) other noncash expenses or losses, less other noncash income or gains.
(2)	Includes our proportional share of adjusted EBITDA for Ohio Gathering. Summit records financial results of its investment in Ohio Gathering on a one-month lag and is based on the financial information available to us during the reporting period. With the divestiture of Ohio Gathering in March 2024, proportional adjusted EBITDA includes financial results from December 1, 2023 through March 22, 2024. We define proportional adjusted EBITDA for our equity method investees as the product of (i) total revenues less total expenses, excluding impairments and other noncash income or expense items and (ii) amortization for deferred contract costs; multiplied by our ownership interest during the respective period.
(3)	Includes our proportional share of adjusted EBITDA for Double E. We define proportional adjusted EBITDA for our equity method investees as the product of total revenues less total expenses, excluding impairments and other noncash income or expense items; multiplied by our ownership interest during the respective period.
(4)	Corporate and Other represents those results that are not specifically attributable to a reportable segment or that have not been allocated to our reportable segments, including certain general and administrative expense items and transaction costs.
(5)	Adjusted EBITDA is a non-GAAP financial measure.

Capital Expenditures

Capital expenditures totaled $10.9 million in the third quarter of 2024, inclusive of maintenance capital expenditures of $1.3 million. Capital expenditures in the third quarter of 2024 were primarily related to pad connections in the Rockies segment.

	Nine Months Ended September 30,
	2024		2023
	(In thousands)
Cash paid for capital expenditures (1) :
Northeast	$ 2,980		$ 2,502
Rockies	29,211		40,089
Piceance	2,278		3,910
Barnett	686		109
Total reportable segment capital expenditures	$ 35,155		$ 46,610
Corporate and Other	2,706		3,253
Total cash paid for capital expenditures	$ 37,861		$ 49,863

__________

(1)	Excludes cash paid for capital expenditures by Ohio Gathering and Double E due to equity method accounting.

Capital & Liquidity

As of September 30, 2024, SMC had $17.8 million in unrestricted cash on hand and $150 million drawn under its $500 million ABL Revolver with $349.2 million of borrowing availability, after accounting for $0.8 million of issued, but undrawn letters of credit. As of September 30, 2024, SMC's gross availability based on the borrowing base calculation in the credit agreement was $539 million, which is $39 million greater than the $500 million of lender commitments to the ABL Revolver. As of September 30, 2024, SMC was in compliance with all financial covenants, including interest coverage of 2.4x relative to a minimum interest coverage covenant of 2.0x and first lien leverage ratio of 0.8x relative to a maximum first lien leverage ratio of 2.5x. As of September 30, 2024, SMC reported a total leverage ratio of approximately 4.58x.

As of September 30, 2024, the Permian Transmission Credit Facility balance was $133.3 million, a reduction of $3.9 million relative to the June 30, 2024 balance of $137.2 million due to scheduled mandatory amortization. The Permian Transmission Term Loan remains non-recourse to SMC.

MVC Shortfall Payments

SMC billed its customers $5.5 million in the third quarter of 2024 related to MVC shortfalls. For those customers that do not have MVC shortfall credit banking mechanisms in their gathering agreements, the MVC shortfall payments are accounted for as gathering revenue in the period in which they are earned. In the third quarter of 2024, SMC recognized $5.5 million of gathering revenue associated with MVC shortfall payments. SMC had no adjustments to MVC shortfall payments in the third quarter of 2024. SMC's MVC shortfall payment mechanisms contributed $5.5 million of total adjusted EBITDA in the third quarter of 2024.

	Three Months Ended September 30, 2024
	MVC Billings		Gathering revenue		Adjustments to MVC shortfall payments		Net impact to adjusted EBITDA
	(In thousands)
Net change in deferred revenue related to MVC shortfall payments:
Piceance Basin	$ -		$ -		$ -		$ -
Total net change	$ -		$ -		$ -		$ -
MVC shortfall payment adjustments:
Rockies	$ 426		$ 426		$ -		$ 426
Piceance	4,998		4,998		-		$ 4,998
Northeast	-		-		-		-
Barnett	40		40		-		40
Total MVC shortfall payment adjustments	$ 5,464		$ 5,464		$ -		$ 5,464
Total (1)	$ 5,464		$ 5,464		$ -		$ 5,464

	Nine Months Ended September 30, 2024
	MVC Billings		Gathering revenue		Adjustments to MVC shortfall payments		Net impact to adjusted EBITDA
	(In thousands)
Net change in deferred revenue related to MVC shortfall payments:
Piceance Basin	$ -		$ -		$ -		$ -
Total net change	$ -		$ -		$ -		$ -
MVC shortfall payment adjustments:
Rockies	$ 1,627		$ 1,627		$ (529)		$ 1,098
Piceance	14,721		14,721		-		14,721
Northeast	2,288		2,288		-		2,288
Barnett	40		40		-		40
Total MVC shortfall payment adjustments	$ 18,676		$ 18,676		$ (529)		$ 18,147
Total (1)	$ 18,676		$ 18,676		$ (529)		$ 18,147

__________

(1)	Exclusive of Ohio Gathering and Double E due to equity method accounting.

Quarterly Dividend

The board of directors of Summit Midstream Corporation continued to suspend cash dividends payable on its common shares and on its Series A fixed-to-floating rate cumulative redeemable perpetual preferred shares (the "Series A Preferred Stock") for the period ended September 30, 2024. Unpaid dividends on the Series A Preferred Stock will continue to accumulate.

Third Quarter 2024 Earnings Call Information

SMC will host a conference call at 10:00 a.m. Eastern on November 12, 2024, to discuss its quarterly operating and financial results. The call can be accessed via teleconference at:Q3 2024 Summit Midstream Corporation Earnings Conference Call (https://register.vevent.com/register/BIeaabb92b8f374b959ff8248ff80d2df0). Once registration is completed, participants will receive a dial-in number along with a personalized PIN to access the call. While not required, it is recommended that participants join 10 minutes prior to the event start. The conference call, live webcast and archive of the call can be accessed through the Investors section of SMC's website at www.summitmidstream.com.

Upcoming Investor Conferences

Members of SMC's senior management team will attend the 2024 Bank of America Leverage Finance Conference taking place on December 3-4, 2024 and the 2024 Wells Fargo Midstream, Energy, & Utilities Symposium taking place on December 10-11, 2024. The presentation materials associated with these events will be accessible through the Investors section of SMC's website at www.summitmidstream.com prior to the beginning of the conference.

Use of Non-GAAP Financial Measures

We report financial results in accordance with U.S. generally accepted accounting principles ("GAAP"). We also present adjusted EBITDA, segment adjusted EBITDA, Distributable Cash Flow, and Free Cash Flow, non-GAAP financial measures.

Adjusted EBITDA

We define adjusted EBITDA as net income or loss, plus interest expense, income tax expense, depreciation and amortization, our proportional adjusted EBITDA for equity method investees, adjustments related to MVC shortfall payments, adjustments related to capital reimbursement activity, unit-based and noncash compensation, impairments, items of income or loss that we characterize as unrepresentative of our ongoing operations and other noncash expenses or losses, income tax benefit, income (loss) from equity method investees and other noncash income or gains. Because adjusted EBITDA may be defined differently by other entities in our industry, our definition of this non-GAAP financial measure may not be comparable to similarly titled measures of other entities, thereby diminishing its utility.

Management uses adjusted EBITDA in making financial, operating and planning decisions and in evaluating our financial performance. Furthermore, management believes that adjusted EBITDA may provide external users of our financial statements, such as investors, commercial banks, research analysts and others, with additional meaningful comparisons between current results and results of prior periods as they are expected to be reflective of our core ongoing business.

Adjusted EBITDA is used as a supplemental financial measure to assess:

• the ability of our assets to generate cash sufficient to make future potential cash dividends and support our indebtedness;
  
  
• 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 those of other entities in the midstream energy sector, without regard to financing or capital structure;
  
  
• the attractiveness of capital projects and acquisitions and the overall rates of return on alternative investment opportunities; and
  
  
• the financial performance of our assets without regard to (i) income or loss from equity method investees, (ii) the impact of the timing of MVC shortfall payments under our gathering agreements or (iii) the timing of impairments or other income or expense items that we characterize as unrepresentative of our ongoing operations.

Adjusted EBITDA has limitations as an analytical tool and investors should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. For example:

• certain items excluded from adjusted EBITDA are significant components in understanding and assessing an entity's financial performance, such as an entity's cost of capital and tax structure;
  
  
• adjusted EBITDA does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;
  
  
• adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs; and
  
  
• although depreciation and amortization are noncash charges, the assets being depreciated and amortized will often have to be replaced in the future, and adjusted EBITDA does not reflect any cash requirements for such replacements.

We compensate for the limitations of adjusted EBITDA as an analytical tool by reviewing the comparable GAAP financial measures, understanding the differences between the financial measures and incorporating these data points into our decision-making process.

Distributable Cash Flow

We define Distributable Cash Flow as adjusted EBITDA, as defined above, less cash interest paid, cash paid for taxes, net interest expense accrued and paid on the senior notes, and maintenance capital expenditures.

Free Cash Flow

We define free cash flow as distributable cash flow attributable to common and preferred shareholders less growth capital expenditures, less investments in equity method investees, less dividends to common and preferred shareholders. Free cash flow excludes proceeds from asset sales and cash consideration paid for acquisitions.

We do not provide the GAAP financial measures of net income or loss or net cash provided by operating activities on a forward-looking basis because we are unable to predict, without unreasonable effort, certain components thereof including, but not limited to, (i) income or loss from equity method investees and (ii) asset impairments. These items are inherently uncertain and depend on various factors, many of which are beyond our control. As such, any associated estimate and its impact on our GAAP performance and cash flow measures could vary materially based on a variety of acceptable management assumptions.

About Summit Midstream Corporation

SMC is a value-driven corporation focused on developing, owning and operating midstream energy infrastructure assets that are strategically located in the core producing areas of unconventional resource basins, primarily shale formations, in the continental United States. SMC provides natural gas, crude oil and produced water gathering, processing and transportation services pursuant to primarily long-term, fee-based agreements with customers and counterparties in four unconventional resource basins: (i) the Williston Basin, which includes the Bakken and Three Forks shale formations in North Dakota; (ii) the Denver-Julesburg Basin, which includes the Niobrara and Codell shale formations in Colorado and Wyoming; (iii) the Fort Worth Basin, which includes the Barnett Shale formation in Texas; and (iv) the Piceance Basin, which includes the Mesaverde formation as well as the Mancos and Niobrara shale formations in Colorado. SMC has an equity method investment in Double E Pipeline, LLC, which provides interstate natural gas transportation service from multiple receipt points in the Delaware Basin to various delivery points in and around the Waha Hub in Texas. SMC is headquartered in Houston, Texas.

Forward-Looking Statements

This press release includes certain statements concerning expectations for the future that are forward-looking within the meaning of the federal securities laws. Forward-looking statements include, without limitation, any statement that may project, indicate or imply future results, events, performance or achievements and may contain the words "expect," "intend," "plan," "anticipate," "estimate," "believe," "will be," "will continue," "will likely result," and similar expressions, or future conditional verbs such as "may," "will," "should," "would," and "could." In addition, any statement concerning future financial performance (including future revenues, earnings or growth rates), ongoing business strategies and possible actions taken by SMC or its subsidiaries are also forward-looking statements. Forward-looking statements also contain known and unknown risks and uncertainties (many of which are difficult to predict and beyond management's control) that may cause SMC's actual results in future periods to differ materially from anticipated or projected results. An extensive list of specific material risks and uncertainties affecting SMC is contained in SMC's Registration Statement on Form S-4 (Registration No. 333-279903), as declared effective on June 14, 2024. Any forward-looking statements in this press release are made as of the date of this press release and SMC undertakes no obligation to update or revise any forward-looking statements to reflect new information or events.

Important Additional Information Will Be Filed With the SEC

In connection with the proposed Transaction, the Company has filed a proxy statement with the Securities and Exchange Commission (the "SEC") and also plans to file other relevant documents with the SEC regarding the proposed Transaction. COMMON STOCKHOLDERS AND OTHER INVESTORS ARE URGED TO READ THE PROXY STATEMENT (INCLUDING ALL AMENDMENTS AND SUPPLEMENTS THERETO) AND OTHER RELEVANT DOCUMENTS FILED WITH THE SEC IF AND WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. You may obtain a free copy of the proxy statement and other relevant documents filed by the Company with the SEC at the SEC's website at www.sec.gov. You may also obtain copies of the documents the Company files with the SEC on the Company's website at www.summitmidstream.com.

Participants in the Solicitation

The Company and its directors, executive officers and other members of management and employees may, under the rules of the SEC, be deemed to be "participants" in the solicitation of proxies in connection with the proposed Transaction. Information about Summit's directors and executive officers is available in Summit's Registration Statement on Form S-4 (Registration No. 333-279903), as declared effective by the SEC on June 14, 2024 (the "Form S-4"). To the extent that holdings of the Company's securities have changed from the amounts reported in the Form S-4, such changes have been or will be reflected on Statements of Changes in Beneficial Ownership on Form 4 filed with the SEC. These documents may be obtained free of charge from the sources indicated above. Information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the proxy statement and other relevant materials relating to the proposed Transaction filed with the SEC. Common stockholders and other investors should read the proxy statement carefully before making any voting or investment decisions.

SUMMIT MIDSTREAM CORPORATION AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
	September 30, 2024		December 31, 2023
	(In thousands)
ASSETS
Cash and cash equivalents	$ 17,842		$ 14,044
Restricted cash	126,524		2,601
Accounts receivable	60,567		76,275
Other current assets	9,080		5,502
Total current assets	214,013		98,422
Property, plant and equipment, net	1,350,758		1,698,585
Intangible assets, net	140,009		175,592
Investment in equity method investees	269,939		486,434
Other noncurrent assets	24,447		35,165
TOTAL ASSETS	$ 1,999,166		$ 2,494,198
LIABILITIES AND EQUITY
Trade accounts payable	$ 12,932		$ 22,714
Accrued expenses	29,645		32,377
Deferred revenue	9,470		10,196
Ad valorem taxes payable	7,229		8,543
Accrued compensation and employee benefits	7,173		6,815
Accrued interest	14,603		19,298
Accrued environmental remediation	1,409		1,483
Accrued settlement payable	6,715		6,667
Current portion of long-term debt	130,512		15,524
Other current liabilities	11,278		10,395
Total current liabilities	230,966		134,012
Deferred tax liabilities	115,552		1,425
Long-term debt, net	826,453		1,455,166
Noncurrent deferred revenue	26,176		30,085
Noncurrent accrued environmental remediation	989		1,454
Other noncurrent liabilities	16,136		28,841
TOTAL LIABILITIES	1,216,272		1,650,983
Commitments and contingencies
Mezzanine Equity
Subsidiary Series A Preferred Units	131,410		124,652
Equity
Series A Preferred Units	-		96,893
Common limited partner capital	-		621,670
Series A Preferred Shares	106,819		-
Common stock, $0.01 par value	106		-
Additional paid-in capital	702,357		-
Accumulated deficit	(157,798)		-
Total Equity	651,484		718,563
TOTAL LIABILITIES AND EQUITY	$ 1,999,166		$ 2,494,198

SUMMIT MIDSTREAM CORPORATION AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
	(In thousands, except per unit amounts)
Revenues:
Gathering services and related fees	$ 44,013		$ 66,035		$ 151,211		$ 180,492
Natural gas, NGLs and condensate sales	48,243		45,120		145,294		130,365
Other revenues	10,159		10,038		26,096		20,728
Total revenues	102,415		121,193		322,601		331,585
Costs and expenses:
Cost of natural gas and NGLs	28,246		27,110		88,047		77,967
Operation and maintenance	24,473		26,161		72,925		75,291
General and administrative	12,419		11,098		41,368		31,897
Depreciation and amortization	23,540		30,778		75,324		90,734
Transaction costs	2,094		144		13,156		926
Acquisition integration costs	-		171		40		2,396
(Gain) loss on asset sales, net	(6)		(40)		1		(183)
Long-lived asset impairments	-		-		67,936		455
Total costs and expenses	90,766		95,422		358,797		279,483
Other income (expense), net	666		(315)		2,784		747
Gain (loss) on interest rate swaps	(2,574)		2,856		936		4,851
Gain (loss) on sale of business	(1,672)		(9)		82,338		(45)
Gain on sale of equity method investment	-		-		126,261		-
Interest expense	(25,712)		(34,568)		(95,015)		(103,966)
Loss on early extinguishment of debt	(42,235)		-		(47,199)		-
Equity method investees income	4,910		10,211		19,828		22,302
Income (loss) before income taxes	(54,968)		3,946		53,737		(24,009)
Income tax benefit (expense)	(142,573)		(72)		(142,129)		180
Net income (loss)	$ (197,541)		$ 3,874		$ (88,392)		$ (23,829)
Net income (loss) per share:
Common stock - basic	$ (19.25)		$ (0.27)		$ (10.39)		$ (3.99)
Common stock - diluted	$ (19.25)		$ (0.27)		$ (10.39)		$ (3.99)
Weighted-average number of shares outstanding:
Common stock - basic	10,649		10,376		10,583		10,320
Common stock - diluted	10,649		10,376		10,583		10,320

__________

SUMMIT MIDSTREAM CORPORATION AND SUBSIDIARIES UNAUDITED OTHER FINANCIAL AND OPERATING DATA
	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
	(In thousands)
Other financial data:
Net income (loss)	$ (197,541)		$ 3,874		$ (88,392)		$ (23,829)
Net cash provided by (used in) operating activities	9,151		59,119		40,124		110,759
Capital expenditures	10,941		17,685		37,861		49,863
Contributions to equity method investees	989		-		1,431		3,500
Adjusted EBITDA	45,238		72,790		158,445		191,828
Cash flow available for distributions (1)	22,091		38,478		66,509		87,786
Free Cash Flow	9,663		21,922		29,751		38,606
Dividends (2)	n/a		n/a		n/a		n/a
Operating data:
Aggregate average daily throughput - natural gas (MMcf/d)	667		1,352		903		1,249
Aggregate average daily throughput - liquids (Mbbl/d)	70		85		73		76
Ohio Gathering average daily throughput (MMcf/d) (3)	-		870		283		763
Double E average daily throughput (MMcf/d) (4)	661		327		559		278

__________

(1)	Cash flow available for distributions is also referred to as Distributable Cash Flow, or DCF.
(2)	Represents dividends declared and ultimately paid or expected to be paid to preferred and common shareholders in respect of a given period. On May 3, 2020, the board of directors of Summit Midstream Corporation announced an immediate suspension of the cash distributions payable on its preferred and common units. Excludes distributions paid on the Subsidiary Series A Preferred Units issued at Summit Permian Transmission Holdco, LLC.
(3)	Gross basis, represents 100% of volume throughput for Ohio Gathering, subject to a one-month lag.
(4)	Gross basis, represents 100% of volume throughput for Double E.

SUMMIT MIDSTREAM CORPORATION AND SUBSIDIARIES UNAUDITED RECONCILIATIONS TO NON-GAAP FINANCIAL MEASURES
	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
	(In thousands)
Reconciliations of net income to adjusted EBITDA and Distributable Cash Flow:
Net income (loss)	$ (197,541)		$ 3,874		$ (88,392)		$ (23,829)
Add:
Interest expense	25,712		34,568		95,015		103,966
Income tax expense (benefit)	142,573		72		142,129		(180)
Depreciation and amortization (1)	23,774		31,013		76,028		91,438
Proportional adjusted EBITDA for equity method investees (2)	7,585		16,917		35,102		42,655
Adjustments related to capital reimbursement activity (3)	(2,283)		(3,111)		(7,934)		(6,778)
Unit-based and noncash compensation	1,840		1,396		6,698		5,158
Loss on early extinguishment of debt	42,235		-		47,199		-
(Gain) loss on asset sales, net	(6)		(40)		1		(183)
Long-lived asset impairment	-		-		67,936		455
(Gain) loss on interest rate swaps	2,574		(2,856)		(936)		(4,851)
(Gain) loss on sale of business	1,672		9		(82,338)		45
Gain on sale of equity method investment	-		-		(126,261)		-
Other, net (4)	2,013		1,159		14,026		6,234
Less:
Income from equity method investees	4,910		10,211		19,828		22,302
Adjusted EBITDA	$ 45,238		$ 72,790		$ 158,445		$ 191,828
Less:
Cash interest paid	23,601		10,162		89,408		72,749
Cash paid for taxes	7		-		22		15
Senior notes interest adjustment (5)	(1,779)		21,392		(4,913)		22,210
Maintenance capital expenditures	1,318		2,758		7,419		9,068
Cash flow available for distributions (6)	$ 22,091		$ 38,478		$ 66,509		$ 87,786
Less:
Growth capital expenditures	9,810		14,927		30,442		40,795
Investment in equity method investee	989		-		1,431		3,500
Distributions on Subsidiary Series A Preferred Units	1,629		1,629		4,885		4,885
Free Cash Flow	$ 9,663		$ 21,922		$ 29,751		$ 38,606

__________

(1)	Includes the amortization expense associated with our favorable gas gathering contracts as reported in other revenues.
(2)	Reflects our proportionate share of Double E and Ohio Gathering adjusted EBITDA. Summit records financial results of its investment in Ohio Gathering on a one-month lag and is based on the financial information available to us during the reporting period. With the divestiture of Ohio Gathering in March 2024, proportional adjusted EBITDA includes financial results from December 1, 2023 through March 22, 2024.
(3)	Adjustments related to capital reimbursement activity represent contributions in aid of construction revenue recognized in accordance with Accounting Standards Update No. 2014-09 Revenue from Contracts with Customers.
(4)	Represents items of income or loss that we characterize as unrepresentative of our ongoing operations. For the nine months ended September 30, 2024, the amount includes $13.2 million of transaction and other costs. For the nine months ended September 30, 2023, the amount includes $2.4 million of integration costs, $2.7 million of transaction and other costs and $1.6 million of severance expense.
(5)	Senior notes interest adjustment represents the net of interest expense accrued and paid during the period. Interest on the 2025 Notes was paid in cash semi-annually in arrears on April 15 and October 15. Interest on the 2026 Secured Notes and the 12.00% Senior Notes due 2026 (the "2026 Unsecured Notes") was paid in cash semi-annually in arrears on April 15 and October 15. Interest on the 2029 Secured Notes is paid semi-annually in arrears on each February 15 and August 15.
(6)	Represents cash flow available for distribution to preferred and common shareholders. Common dividends cannot be paid unless all accrued preferred dividends are paid. Cash flow available for distributions is also referred to as Distributable Cash Flow, or DCF.

SUMMIT MIDSTREAM CORPORATION AND SUBSIDIARIES UNAUDITED RECONCILIATIONS TO NON-GAAP FINANCIAL MEASURES
	Nine Months Ended September 30,
	2024		2023
	(In thousands)
Reconciliation of net cash provided by operating activities to adjusted EBITDA and distributable cash flow:
Net cash provided by operating activities	$ 40,124		$ 110,759
Add:
Interest expense, excluding amortization of debt issuance costs	84,689		94,473
Income tax benefit, excluding federal income taxes	(140)		(180)
Changes in operating assets and liabilities	30,119		(6,685)
Proportional adjusted EBITDA for equity method investees (1)	35,102		42,655
Adjustments related to capital reimbursement activity (2)	(7,934)		(6,778)
Realized gain on swaps	(3,974)		(3,777)
Other, net (3)	13,992		5,897
Less:
Distributions from equity method investees	31,241		40,732
Noncash lease expense	2,292		3,804
Adjusted EBITDA	$ 158,445		$ 191,828
Less:
Cash interest paid	89,408		72,749
Cash paid for taxes	22		15
Senior notes interest adjustment (4)	(4,913)		22,210
Maintenance capital expenditures	7,419		9,068
Cash flow available for distributions (5)	$ 66,509		$ 87,786
Less:
Growth capital expenditures	30,442		40,795
Investment in equity method investee	1,431		3,500
Distributions on Subsidiary Series A Preferred Units	4,885		4,885
Free Cash Flow	$ 29,751		$ 38,606

___

(1)	Reflects our proportionate share of Double E and Ohio Gathering adjusted EBITDA. Summit records financial results of its investment in Ohio Gathering on a one-month lag and is based on the financial information available to us during the reporting period. With the divestiture of Ohio Gathering in March 2024, proportional adjusted EBITDA includes financial results from December 1, 2023 through March 22, 2024.
(2)	Adjustments related to capital reimbursement activity represent contributions in aid of construction revenue recognized in accordance with Accounting Standards Update No. 2014-09 Revenue from Contracts with Customers.
(3)	Represents items of income or loss that we characterize as unrepresentative of our ongoing operations. For the nine months ended September 30, 2024, the amount includes $13.2 million of transaction and other costs. For the nine months ended September 30, 2023, the amount includes $2.4 million of integration costs, $2.7 million of transaction and other costs and $1.6 million of severance expenses.
(4)	Senior notes interest adjustment represents the net of interest expense accrued and paid during the period. Interest on the 2025 Notes was paid in cash semi-annually in arrears on April 15 and October 15 until maturity in April 2025. Interest on the 2026 Secured Notes and 2026 Unsecured Notes was paid in cash semi-annually in arrears on April 15 and October 15 until maturity in October 2026.
(5)	Represents cash flow available for distribution to preferred and common shareholders. Common dividends cannot be paid unless all accrued preferred dividends are paid. Cash flow available for distributions is also referred to as Distributable Cash Flow, or DCF.

SOURCE Summit Midstream Corporation