
| • |
DTM has approved investment in the Vector Pipeline 2028 expansion project and the Millennium Pipeline R2R project
|
| • |
Successfully completed non-binding open seasons for an expansion of Midwestern Gas Transmission and an additional expansion of Vector Pipeline; both open seasons received
customer interest exceeding the offered capacity
|
| • |
Placed into service a new power plant lateral from Midwestern Gas Transmission
|
|
DT Midstream, Inc.
Reconciliation of Reported to Operating Earnings (non-GAAP, unaudited)
|
|||||||||||||||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||||
|
March 31,
|
December 31,
|
|||||||||||||||||||||||||
|
2026
|
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
|
$
|
130
|
$
|
—
|
$
|
—
|
$
|
130
|
$
|
111
|
$
|
—
|
$
|
—
|
$
|
111
|
||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||||
|
March 31,
|
March 31,
|
|||||||||||||||||||||||||
|
2026
|
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
|
$
|
130 |
$
|
—
|
$
|
—
|
$
|
130
|
$
|
108 |
$
|
— |
$
|
— |
$
|
108 | ||||||||||
|
(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
|
||||||||||||||||||||||||||||||||
|
March 31,
|
December 31,
|
|||||||||||||||||||||||||||||||
|
2026
|
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
|
$
|
1.27
|
$
|
—
|
$
|
—
|
$
|
1.27
|
$
|
1.08
|
$
|
—
|
$
|
—
|
$
|
1.08
|
||||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||||||||||
|
March 31,
|
March 31,
|
|||||||||||||||||||||||||||||||
|
2026
|
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
|
$
|
1.27
|
$
|
—
|
$
|
—
|
$
|
1.27
|
$
|
1.06
|
$
|
—
|
$
|
—
|
$
|
1.06
|
||||||||||||||||
|
(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
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2026
|
2025
|
2025
|
||||||||||
|
Consolidated
|
(millions)
|
|||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
130
|
$
|
111
|
$
|
108
|
||||||
|
Plus: Interest expense
|
40
|
41
|
40
|
|||||||||
|
Plus: Income tax expense
|
36
|
40
|
35
|
|||||||||
|
Plus: Depreciation and amortization
|
69
|
67
|
63
|
|||||||||
|
Plus: EBITDA from equity method investees (1)
|
78
|
70
|
73
|
|||||||||
|
Less: Interest income
|
(1
|
)
|
—
|
(1
|
)
|
|||||||
|
Less: Earnings from equity method investees
|
(43
|
)
|
(37
|
)
|
(37
|
)
|
||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
||||||
|
Other
|
—
|
2
|
—
|
|||||||||
|
Adjusted EBITDA
|
$
|
308
|
$
|
293
|
$
|
280
|
||||||
|
(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
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2026
|
2025
|
2025
|
||||||||||
|
(millions)
|
||||||||||||
|
Earnings from equity method investees
|
$
|
43
|
$
|
37
|
$
|
37
|
||||||
|
Plus: Depreciation and amortization attributable to equity method investees
|
21
|
19
|
22
|
|||||||||
|
Plus: Interest expense attributable to equity method investees
|
14
|
14
|
14
|
|||||||||
|
EBITDA from equity method investees
|
$
|
78
|
$
|
70
|
$
|
73
|
||||||
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Adjusted EBITDA
Pipeline Segment (non-GAAP, unaudited)
|
||||||||||||
|
Three Months Ended
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2026
|
2025
|
2025
|
||||||||||
|
Pipeline
|
(millions)
|
|||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
108
|
$
|
93
|
$
|
92
|
||||||
|
Plus: Interest expense
|
14
|
13
|
13
|
|||||||||
|
Plus: Income tax expense
|
30
|
34
|
30
|
|||||||||
|
Plus: Depreciation and amortization
|
29
|
28
|
28
|
|||||||||
|
Plus: EBITDA from equity method investees (1)
|
78
|
70
|
73
|
|||||||||
|
Less: Interest income
|
(1
|
)
|
—
|
(1
|
)
|
|||||||
|
Less: Earnings from equity method investees
|
(43
|
)
|
(37
|
)
|
(37
|
)
|
||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
||||||
|
Adjusted EBITDA
|
$
|
214
|
$
|
200
|
$
|
197
|
||||||
|
(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
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2026
|
2025
|
2025
|
||||||||||
|
(millions)
|
||||||||||||
|
Earnings from equity method investees
|
$
|
43
|
$
|
37
|
$
|
37
|
||||||
|
Plus: Depreciation and amortization attributable to equity method investees
|
21
|
19
|
22
|
|||||||||
|
Plus: Interest expense attributable to equity method investees
|
14
|
14
|
14
|
|||||||||
|
EBITDA from equity method investees
|
$
|
78
|
$
|
70
|
$
|
73
|
||||||
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Adjusted EBITDA
Gathering Segment (non-GAAP, unaudited)
|
||||||||||||
|
Three Months Ended
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2026
|
2025
|
2025
|
||||||||||
|
Gathering
|
(millions)
|
|||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
22
|
$
|
18
|
$
|
16
|
||||||
|
Plus: Interest expense
|
26
|
28
|
27
|
|||||||||
|
Plus: Income tax expense
|
6
|
6
|
5
|
|||||||||
|
Plus: Depreciation and amortization
|
40
|
39
|
35
|
|||||||||
|
Other
|
—
|
2
|
—
|
|||||||||
|
Adjusted EBITDA
|
$
|
94
|
$
|
93
|
$
|
83
|
||||||
|
DT Midstream, Inc.
Reconciliation of Net Income Attributable to DT Midstream to Distributable Cash Flow (non-GAAP, unaudited)
|
||||||||||||
|
Three Months Ended
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2026
|
2025
|
2025
|
||||||||||
|
Consolidated
|
(millions)
|
|||||||||||
|
Net Income Attributable to DT Midstream
|
$
|
130
|
$
|
111
|
$
|
108
|
||||||
|
Plus: Interest expense
|
40
|
41
|
40
|
|||||||||
|
Plus: Income tax expense
|
36
|
40
|
35
|
|||||||||
|
Plus: Depreciation and amortization
|
69
|
67
|
63
|
|||||||||
|
Less: Earnings from equity method investees
|
(43
|
)
|
(37
|
)
|
(37
|
)
|
||||||
|
Less: Depreciation and amortization attributable to noncontrolling interests
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
||||||
|
Plus: Dividends and distributions from equity method investees
|
56
|
48
|
48
|
|||||||||
|
Less: Cash interest expense
|
—
|
(76
|
)
|
—
|
||||||||
|
Less: Cash taxes
|
(2
|
)
|
(2
|
)
|
2
|
|||||||
|
Less: Maintenance capital investment (1)
|
(11
|
)
|
(29
|
)
|
(8
|
)
|
||||||
|
Distributable Cash Flow
|
$
|
274
|
$
|
162
|
$
|
250
|
||||||
|
(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.
|