PITTSBURGH, Nov. 1, 2016 /PRNewswire/ -- CONSOL Energy Inc.
(NYSE: CNX) reported net cash provided by operating activities in
the just-ended quarter of $163
million, compared to $110
million in the year-earlier quarter, which includes
$3 million and $37 million of net cash used in discontinued
operating activities, respectively. For the nine months ended
September 30, 2016, CONSOL Energy
reported net cash provided by operating activities of $387 million, compared to $404 million for the nine months ended
September 30, 2015, which includes
$14 million and $11 million of net cash provided by discontinued
operating activities, respectively.
"During the quarter, CONSOL continued to execute its plan and
generated approximately $103 million
in organic free cash flow from continuing operations1,
which, along with a portion of the $97.6
million of the cash on hand from June
30, 2016, was used to further reduce CONSOL's revolver by
approximately $112 million, and to
improve liquidity to $1.4 billion,"
commented Nicholas J. DeIuliis,
president and CEO. "With a track record over the past three
quarters of reducing debt through generating total free cash flow
of approximately $608 million, and,
beginning this quarter, restarting drilling activity in the dry
Utica in Monroe County, Ohio, our focus remains
unchanged: continue to generate free cash flow and prudently
allocate capital with the goal of increasing our company's net
asset value (NAV) per share over the long-term. This is the
cornerstone of our company and what drives our corporate and
operational decision-making."
On a GAAP basis, the third quarter earnings included the
following pre-tax items attributable to continuing operations:
- Recorded a $159.6 million
unrealized gain on commodity derivative instruments, related to
changes in the fair market value of existing hedges on a
mark-to-market basis;
- Recorded a $3.7 million loss
related to pension settlement, caused by lump sum distributions
from the plan, which increased due to the sale of the Buchanan Mine
in the first quarter of 2016; and,
- Recorded $0.2 million in expense
related to severance in connection with ongoing cost reduction
efforts.
Taking these items into account, the company reported net income
from continuing operations of $63
million for the quarter, or $0.26 per diluted share. Including the loss from
discontinued operations, net of tax, of $35
million, less $2 million of
net income attributable to noncontrolling interest, the company
reported net income attributable to CONSOL Energy shareholders of
$25 million or $0.11 per diluted share.
(Dollars in
thousands)
|
Q3
2016
|
Income From
Continuing Operations Before Income Tax
|
$
|
115,426
|
|
Income
Taxes
|
52,858
|
|
Income From
Continuing Operations
|
62,568
|
|
Loss From
Discontinued Operations, net
|
(34,975)
|
|
Net
Income
|
27,593
|
|
Less: Net Income
Attributable to Noncontrolling Interest
|
2,248
|
|
Net Income
Attributable to CONSOL Energy Shareholders
|
$
|
25,345
|
|
Earnings before deducting net interest expense (interest expense
less interest income), income taxes and depreciation, depletion and
amortization (EBITDA), from continuing operations1 were
$314 million for the 2016 third
quarter, compared to $390 million in
the year-earlier quarter.
After adjusting for certain items, which are listed in the
EBITDA reconciliation table, the company had an adjusted net loss
from continuing operations1 in the 2016 third quarter of
$36 million, or a loss of
$0.15 per diluted share. Adjusted
EBITDA from continuing operations1 was $156 million for the 2016 third quarter, compared
to $146 million in the year-earlier
quarter.
Yesterday, CONSOL Energy and Noble Energy, Inc.
jointly announced that the two companies have entered into a
definitive agreement to separate their Marcellus Shale 50-50 joint venture.
"Even though we have seen much success together, we have agreed
that we must both have the ability to adapt to a changing energy
landscape, which has resulted in changing priorities among the
parties," commented Nicholas J.
DeIuliis, president and CEO. "The separation of the joint
venture is consistent with CONSOL's transitional journey to a
pure-play exploration and development company, and the company's
commitment to future growth, in what is now a more robust and
actionable stacked pay opportunity set."
Investors and analysts can view details in the transaction
release and slides, which are posted on the company website,
at www.consolenergy.com.
1The terms "adjusted net loss from continuing
operations," "EBITDA from continuing operations," and "adjusted
EBITDA from continuing operations" are non-GAAP financial measures,
which are defined and reconciled to the GAAP net income below,
under the caption "Non-GAAP Financial Measures." The terms "free
cash flow," and "organic free cash flow from continuing operations"
are non-GAAP financial measures, which are defined and reconciled
to the GAAP Net Cash Provided by Operating Activities, also under
the caption "Non-GAAP Financial Measures."
E&P Division:
During the third quarter of 2016, CONSOL's E&P Division
produced 96.4 Bcfe, or an increase of 12% from the 86.1 Bcfe
produced in the year-earlier quarter. The E&P Division's total
unit cash costs declined during the quarter to $1.31 per Mcfe, compared to $1.49 per Mcfe during the year-earlier quarter,
or an improvement of approximately 12%, driven by reductions to
lease operating and gathering, transportation, and compression
expenses.
E&P Division capital expenditures increased in the third
quarter to $48.7 million, compared to
$23.4 million spent in the second
quarter of 2016, primarily due to the restart of drilling
activity.
Marcellus Shale production
volumes, including liquids, in the 2016 third quarter were 51.8
Bcfe, or approximately 13% higher than the 45.9 Bcfe produced in
the 2015 third quarter. Marcellus
Shale total unit cash costs were $1.35 per Mcfe in the just-ended quarter, which
is a $0.17 per Mcfe improvement from
the third quarter of 2015 cash costs of $1.52 per Mcfe.
CONSOL Energy's Utica Shale production volumes, including
liquids, in the 2016 third quarter were 22.5 Bcfe, or up
approximately 47% from 15.3 Bcfe in the year-earlier quarter. Utica
Shale total unit cash costs were $0.88 per Mcfe in the just-ended quarter, which
is a $0.16 per Mcfe improvement from
the third quarter of 2015 total unit cash costs of $1.04 per Mcfe. The cost improvements across the
Utica Shale were primarily driven by reductions to lease operating
expenses.
The company continues to see impressive results with its Gaut
4IH well in Westmoreland County,
Pennsylvania, which maintains its position as the second
strongest Utica well in the basin.
The Gaut 4IH well has cumulatively produced 6.04 Bcf since it was
turned-in-line at the end of the third quarter in 2015.
In addition to continuing to see strong performance from Gaut
4IH, the company has added to its Utica database.
"Over the past quarter, eight wells have been added to our earth
model, which now includes 112 wells, and our production database
has now grown to 32 wells," commented Tim
Dugan, chief operating officer. "Our extensive database
allows us to create a detailed geologic earth model, perform
hydraulic fracture modeling and then production modeling in one
package. This allows us to rank these dozens of locations to create
a "heat map" of the Utica. Each
new data point we get helps us to paint a clearer picture of the
play and has confirmed our enthusiasm for the Utica and CONSOL's future within it."
E&P Division Third Quarter Operations Summary:
Since the company made the decision to idle its rig activity in
mid-2015, the E&P Division has focused on maintaining and
improving proficiencies across all key areas of operations.
CONSOL's goal was to bring well costs in Monroe County, Ohio, down to approximately
$10 million per well, assuming a
7,000 foot lateral. Through continued efficiency improvements, the
company now expects Monroe County
well costs to be approximately $9.3
million, assuming a 9,700 foot lateral. Utilizing these well
costs, current strip pricing, and EUR's of 2.8 Bcfe per 1,000 feet
of lateral, Monroe County, Ohio,
dry Utica remains CONSOL's highest
rate of return project at approximately 50%.
In August, CONSOL brought back two rigs to begin drilling in
Monroe County, Ohio. Since then,
the company drilled two dry Utica
wells at an average lateral length of approximately 8,600 feet with
drilling costs of $1,040 per foot of
lateral, which is better than the company's previously stated
expectation of $1,060 per foot of
lateral. After the end of the quarter, the company drilled its
third Monroe County well and
further improved drilling costs to $950 per foot of lateral. Also, the first dry
Utica well drilled in the quarter
was drilled seven days faster than the last well that the company
drilled back in 2015. The second well met the previously stated
expectation of drilling a Monroe
County dry Utica well in 26
days, from spud to total depth.
CONSOL modified its schedule in order to create a one-pad buffer
between drilling and completion activity in Monroe County. As a result, CONSOL decided to
delay drilling the two Southwest Pennsylvania Marcellus wells that
were originally planned for the second half of 2016. The company
now expects to drill nine dry Utica wells in Monroe County in the second half of 2016,
compared to the company's previous guidance of ten wells, which
consisted of eight dry Utica wells
in Monroe County and two Southwest
Pennsylvania Marcellus wells.
During the quarter, CONSOL continued to complete its
Marcellus Shale drilled but
uncompleted well (DUC) inventory. Specifically, the company
completed the six-well GH58 pad located in Greene County, Pennsylvania. These wells are
within the Green Hill field where the company continues to see an
increase in EURs to now be between 3.6-3.8 Bcfe per 1,000 feet of
lateral, an increase over the company's previous type curve
analysis of 3.0-3.5 Bcfe per 1,000 feet of lateral; with some wells
performing at over 5.0 Bcfe per 1,000 feet of lateral. CONSOL
expects to turn-in-line the GH58 pad during the fourth quarter of
2016.
At the end of the second quarter, CONSOL turned-in-line the
six-well ACAA2 Marcellus pad located in Allegheny County, Pennsylvania. During the
third quarter, CONSOL turned-in-line the GH53K well located in
Greene County, Pennsylvania.
Following the Exchange Agreement with Noble Energy, the company
expects to enter 2017 with a DUC inventory of 68 wells, of which
CONSOL Energy maintains a 100% working interest in 63 wells.
E&P DIVISION
RESULTS — Quarter-to-Quarter Comparison
|
|
|
|
|
|
|
|
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
|
Ended
|
|
Ended
|
|
Ended
|
|
|
September 30,
2016
|
|
September 30,
2015
|
|
June 30,
2016
|
Sales -
Gas
|
|
$
|
170.8
|
|
|
$
|
137.7
|
|
|
$
|
140.3
|
|
Gain on Commodity
Derivative Instruments - Cash Settlement
|
|
38.6
|
|
|
44.5
|
|
|
80.3
|
|
Sales -
Oil
|
|
0.7
|
|
|
1.7
|
|
|
0.7
|
|
Sales -
NGLs
|
|
27.0
|
|
|
7.6
|
|
|
19.2
|
|
Sales -
Condensate
|
|
7.5
|
|
|
10.8
|
|
|
7.8
|
|
Total Sales Revenue
($ MM)
|
|
$
|
244.6
|
|
|
$
|
202.3
|
|
|
$
|
248.3
|
|
|
|
|
|
|
|
|
Earnings (Loss)
Before Income Tax ($ MM)
|
|
$
|
161.1
|
|
1
|
|
$
|
50.2
|
|
2
|
$
|
(294.5)
|
|
Net Cash Provided by
Operating Activities ($ MM)
|
|
$
|
28.3
|
|
|
$
|
54.0
|
|
|
$
|
19.1
|
|
Total Period
Production (Bcfe)
|
|
96.4
|
|
|
86.1
|
|
|
99.3
|
|
Average Daily
Production (MMcfe)
|
|
1,047.7
|
|
|
935.6
|
|
|
1,090.9
|
|
Capital Expenditures
($ MM)
|
|
$
|
48.7
|
|
|
$
|
209.6
|
|
|
$
|
23.4
|
|
1
Adjusted earnings before income tax for the E&P Division of
$1.6 million for the three months ended September 30, 2016 is
calculated as GAAP earnings before income tax of $161.1 million
less total pre-tax adjustments of $159.5 million. The $159.5
million adjustment is the $159.6 million pre-tax gain related to
the unrealized gain on commodity derivative instruments and a
pre-tax loss of $0.1 million related to severance
expense.
|
2
Adjusted loss before income tax for the E&P Division of
$45.9 million for the three months ended September 30, 2015 is
calculated as GAAP earnings before income tax of $50.2 million less
total pre-tax adjustments of $96.1 million. The $96.1 million
adjustment is the $99.1 million pre-tax gain related to the
unrealized gain on commodity derivative instruments and a pre-tax
loss of $3.0 million related to severance expense.
|
CONSOL's E&P
Division production in the quarter came from the following
categories:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
|
|
Quarter
|
|
|
|
Quarter
|
|
|
|
|
Ended
|
|
Ended
|
|
|
|
Ended
|
|
|
|
|
September 30,
2016
|
|
September 30,
2015
|
|
% Increase/
(Decrease)
|
|
June 30,
2016
|
|
% Increase/
(Decrease)
|
GAS
|
|
|
|
|
|
|
|
|
|
|
Marcellus Sales
Volumes (Bcf)
|
|
43.0
|
|
|
39.1
|
|
|
10.0
|
%
|
|
47.2
|
|
|
(8.9)%
|
|
Utica Sales Volumes
(Bcf)
|
|
17.7
|
|
|
10.2
|
|
|
73.5
|
%
|
|
18.7
|
|
|
(5.3)%
|
|
CBM Sales Volumes
(Bcf)
|
|
17.0
|
|
|
18.5
|
|
|
(8.1)%
|
|
|
17.1
|
|
|
(0.6)%
|
|
Other Sales Volumes
(Bcf)1
|
|
5.0
|
|
|
6.2
|
|
|
(19.4)%
|
|
|
5.7
|
|
|
(12.3)%
|
|
|
|
|
|
|
|
|
|
|
|
|
LIQUIDS2
|
|
|
|
|
|
|
|
|
|
|
NGLs Sales Volumes
(Bcfe)
|
|
12.4
|
|
|
9.6
|
|
|
29.2
|
%
|
|
9.0
|
|
|
37.8
|
%
|
Oil Sales Volumes
(Bcfe)
|
|
0.1
|
|
|
0.2
|
|
|
(50.0)%
|
|
|
0.1
|
|
|
—
|
%
|
Condensate Sales
Volumes (Bcfe)
|
|
1.2
|
|
|
2.3
|
|
|
(47.8)%
|
|
|
1.5
|
|
|
(20.0)%
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
96.4
|
|
|
86.1
|
|
|
12.0
|
%
|
|
99.3
|
|
|
(2.9)%
|
|
Note: The increase
in Marcellus sales volumes represents only the gas portion of
production. When including liquids, the increase in Marcellus
volumes was 13% compared to the year-earlier quarter. Production
results are net of royalties.
|
1. Other Sales
Volumes: primarily related to shallow oil and gas production and
the Chattanooga shale in Tennessee.
|
2. Liquids: NGLs,
Oil, and Condensate are converted to Mcfe at the rate of one barrel
equals six Mcf based upon the approximate relative energy content
of oil and natural gas.
|
In the quarter, liquids production increased to 13.6 Bcfe, or
approximately 14% of the total production of 96.4 Bcfe. These
liquids volumes were 12% greater when compared to the year-earlier
quarter. CONSOL expects improved NGL prices in the fourth quarter
of 2016 due to expected strong demand for propane from crop drying
and continued growth in exports.
E&P PRICE AND
COST DATA PER MCFE — Quarter-to-Quarter Comparison:
|
|
|
|
|
|
|
|
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
|
Ended
|
|
Ended
|
|
Ended
|
(Per Mcfe)
|
|
September 30,
2016
|
|
September 30,
2015
|
|
June 30,
2016
|
Average Sales Price -
Gas
|
|
$
|
2.06
|
|
|
$
|
1.86
|
|
|
$
|
1.58
|
|
Average Gain on
Commodity Derivative Instruments - Cash Settlement- Gas
|
|
$
|
0.47
|
|
|
$
|
0.60
|
|
|
$
|
0.91
|
|
Average Sales Price -
Oil*
|
|
$
|
7.01
|
|
|
$
|
9.03
|
|
|
$
|
5.62
|
|
Average Sales Price -
NGLs*
|
|
$
|
2.19
|
|
|
$
|
0.80
|
|
|
$
|
2.14
|
|
Average Sales Price -
Condensate*
|
|
$
|
6.21
|
|
|
$
|
4.64
|
|
|
$
|
5.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Sales Price -
Total Company
|
|
$
|
2.54
|
|
|
$
|
2.35
|
|
|
$
|
2.50
|
|
Costs -
Production
|
|
|
|
|
|
|
Lifting
|
|
$
|
0.23
|
|
|
$
|
0.34
|
|
|
$
|
0.24
|
|
Ad Valorem, Severance
and Other Taxes
|
|
0.10
|
|
|
0.10
|
|
|
0.07
|
|
DD&A
|
|
0.97
|
|
|
0.96
|
|
|
0.96
|
|
Total Production
Costs
|
|
$
|
1.30
|
|
|
$
|
1.40
|
|
|
$
|
1.27
|
|
Costs -
Gathering
|
|
|
|
|
|
|
Transportation
|
|
$
|
0.81
|
|
|
$
|
0.82
|
|
|
$
|
0.74
|
|
Operating
Costs
|
|
0.17
|
|
|
0.23
|
|
|
0.18
|
|
DD&A
|
|
0.08
|
|
|
0.09
|
|
|
0.08
|
|
Total Gathering
Costs
|
|
$
|
1.06
|
|
|
$
|
1.14
|
|
|
$
|
1.00
|
|
|
|
|
|
|
|
|
Total
Costs
|
|
$
|
2.36
|
|
|
$
|
2.54
|
|
|
$
|
2.27
|
|
|
|
|
|
|
|
|
Margin
|
|
$
|
0.18
|
|
|
$
|
(0.19)
|
|
|
$
|
0.23
|
|
*Oil, NGLs, and
Condensate are converted to Mcfe at the rate of one barrel equals
six Mcf based upon the approximate relative energy content of oil
and natural gas, which is not indicative of the relationship of
oil, NGLs, condensate, and natural gas prices.
|
Note: "Total
Costs" excludes selling, general administration, incentive
compensation, and other corporate expenses.
|
The average sales price of $2.54
per Mcfe, when combined with unit costs of $2.36 per Mcfe, resulted in a margin of
$0.18 per Mcfe. This was an increase
when compared to the year-earlier quarter, with the improvements in
both unit costs and price realizations.
During the quarter, total unit costs decreased to $2.36 per Mcfe, compared to the year-earlier
quarter of $2.54 per Mcfe, driven
primarily from reductions to lifting and gathering expenses.
E&P Marketing Update:
For the third quarter of 2016, CONSOL's average sales price for
natural gas, natural gas liquids (NGL), oil, and condensate was
$2.54 per Mcfe. CONSOL's average
price for natural gas was $2.06 per
Mcf for the quarter and, including cash settlements from hedging,
was $2.53 per Mcf. The average
realized price for all liquids for the third quarter of 2016 was
$15.48 per barrel.
During the third quarter, CONSOL's weighted average differential
from NYMEX was ($0.86) per MMBtu.
Despite a wider differential, CONSOL's price for natural gas before
hedging improved from $1.58 per Mcf
last quarter due to an improved Henry Hub price that more than
offset the wider differential.
During the third quarter, CONSOL increased its recovery and sale
of discretionary ethane. Directly-marketed ethane volumes were
612,000 barrels in the third quarter of 2016, an increase of 132%
from the second quarter, and, on an equivalent basis, yielded a
premium over the Texas Eastern M2 gas market where sales would
generally have occurred had the volumes been rejected into the
natural gas stream. Beginning in October
2016, an additional contract for ethane commenced with
volumes priced significantly above the value the ethane would
receive if rejected into the gas stream.
E&P Division Guidance:
CONSOL Energy expects its 2016 E&P Division production to
increase to 390-395 Bcfe, which includes increased production as a
result of the Exchange Agreement with Noble Energy that
is expected to be effective as of October 1, 2016. CONSOL is currently working to
establish 2017 activity levels and associated capital, which the
company's board of directors normally approves in December.
Total hedged natural gas production in the 2016 fourth quarter
is 63.6 Bcf. The annual gas hedge position is shown in the table
below:
E&P DIVISION
GUIDANCE
|
|
|
|
|
|
|
|
2016
|
|
2017
|
Total Yearly
Production (Bcfe)
|
|
390-395
|
|
TBD*
|
Volumes Hedged (Bcf),
as of 10/13/16
|
|
271.8**
|
|
237.8
|
|
* 2017 production
will be a function of the second half of 2016 capital program,
continued debottlenecking initiatives, and the company's drilled
but uncompleted (DUC) well inventory.
|
** Includes actual
settlements of 225.3 Bcf.
|
CONSOL Energy's hedged gas volumes include a combination of
NYMEX financial hedges and index financial hedges (NYMEX plus
basis). In addition, to protect the NYMEX hedge volumes from basis
exposure, CONSOL enters into basis-only financial hedges and
physical sales with fixed basis at certain sales points. CONSOL
Energy's gas hedge position is shown in the table below:
GAS
HEDGES
|
|
|
|
|
|
|
|
|
|
Q4
2016
|
|
2016
|
|
2017
|
Total NYMEX +
Basis* (Bcf)
|
|
61.8
|
|
|
264.5
|
|
|
207.5
|
|
Average Hedge Price
($/Mcf)
|
|
$
|
3.16
|
|
|
$
|
3.03
|
|
|
$
|
2.61
|
|
|
|
|
|
|
|
|
NYMEX Only Hedges
Exposed to Basis (Bcf)
|
|
1.8
|
|
|
-
|
|
|
30.3
|
|
Average Hedge
Price ($/Mcf)
|
|
$
|
3.41
|
|
|
-
|
|
|
$
|
3.02
|
|
|
|
|
|
|
|
|
Physical Sales With
Fixed Basis Exposed to NYMEX (Bcf)
|
|
-
|
|
|
7.3
|
|
|
-
|
|
Average Hedge Basis
Value ($/Mcf)
|
|
-
|
|
|
$
|
(0.06)
|
|
|
-
|
|
* Includes
physical sales with fixed basis in Q4 2016, 2016, and 2017 of 17.0
Bcf, 76.6 Bcf, and 34.6 Bcf, respectively.
|
During the third quarter of 2016, CONSOL Energy added additional
NYMEX natural gas hedges of 7.7 Bcf for 2017. To help mitigate
basis exposure on NYMEX hedges, in the third quarter, CONSOL added
2.6 Bcf and 22.7 Bcf of basis hedges for 2016 and 2017,
respectively. Based on CONSOL's view of regional pricing during
2017, CONSOL focused primarily on regional hedging. Of the 22.7 Bcf
of basis hedges added for 2017, 12.1 Bcf is applicable to Texas
Eastern M2 and Dominion South sales points. CONSOL also has hedges
in place for a portion of its 2018, 2019, and 2020 production.
CONSOL's 2016 NYMEX plus basis natural gas hedge position has
increased to 264.5 Bcf at an average hedge price of $3.03 per Mcf. NYMEX plus basis hedge volumes are
not exposed to basis differentials but instead have protected
revenue. As a result, in 2016, NYMEX plus basis gas hedges should
lock in revenue of approximately $801
million.
During the third quarter of 2016, CONSOL Energy continued to add
NGL (propane) hedges. Excluding actual 2016 settlements of 6.8
million gallons, CONSOL currently has 10.7 million gallons of
propane directly hedged through March of 2017 at an average price
of $0.48 per gallon. CONSOL also has
direct, term sales contracts with counterparties for NGLs.
Pennsylvania (PA) Mining
Operations Division:
As previously announced, CONSOL completed two coal transactions
during the quarter: the sale of its Miller Creek and Fola Mining
Complexes to Southeastern Land LLC and the sale of an additional
5.0% undivided interest in its PA Mining Complex to CNX Coal
Resources LP ("CNXC").
"The sale of the Miller Creek and Fola Complexes completes
CONSOL's exit from Central Appalachia and surface mining,
significantly reducing our operational and regulatory risk
profile," commented Nicholas J.
DeIuliis, president and CEO. The transaction was symbolic in
that it represented one of the final steps in our coal divestment
strategy--a strategy that has netted the company over $5 billion in value through 23 transactions since
2012. In addition to the sale of the Miller Creek and Fola
Complexes during the quarter, CONSOL announced that CNX Coal
Resources LP acquired an additional 5% undivided interest in the PA
Mining Complex and associated infrastructure from CONSOL
for total value of $88.8
million, including $21.5
million in cash, which marks
one more step towards accomplishing the goal of separating
the businesses."
Based on CNXC's current outlook for the coal markets, net cash
provided by operating activities during the third quarter and
expectations of increased net cash from operating activities and
related distributable cash flow from the recently concluded drop
down acquisition, the Board of Directors of CNXC's general partner
has elected to pay distributions to the holders of the common and
subordinated units and the holder of the general partner interest.
Accordingly, a cash distribution of $0.5125 per unit will be paid to all unitholders
of CNXC and the general partner interest for the third quarter of
2016. The cash distribution will be paid on November 15, 2016 to the common unitholders of
record at the close of business on November
10, 2016. The cash impact to CONSOL Energy is approximately
$6 million.
Third Quarter Operations Summary:
CONSOL Energy's PA Mining Operations sold 6.0 million tons in
the 2016 third quarter, compared to 5.7 million tons during the
year-earlier quarter. Total unit costs were $35.79 per ton, compared to $40.26 per ton in the year-earlier quarter.
As reported by CNXC in its third quarter 2016 earnings press
release, dated October 31, 2016, "We
were able to improve revenue per ton by 9%, compared to the second
quarter. This was achieved by selling more coal to our domestic
customers, who have seen their coal stockpiles drawn down as
coal-fired generation improved. During the third quarter, customers
demonstrated a strong demand for coal given higher natural gas
prices and above-normal summer temperatures. This translated into a
boost in thermal coal prices this summer after they had reached
extreme lows in May. During the quarter, we exported approximately
10% of our coal sales."
During the quarter, on a total consolidated basis, PA Mining
Operations Division generated $90
million of cash flow before capital expenditures.
PA MINING
OPERATIONS RESULTS - Quarter-To-Quarter Comparison
|
|
|
|
|
|
|
|
|
|
PA Mining
Ops
|
|
PA Mining
Ops
|
|
PA Mining
Ops
|
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
|
Ended
|
|
Ended
|
|
Ended
|
|
|
September
30,
|
|
September
30,
|
|
June
30,
|
|
|
2016
|
|
2015
|
|
2016
|
|
|
|
|
|
|
|
Beginning Inventory
(millions of tons)
|
|
0.1
|
|
|
0.3
|
|
|
0.3
|
|
Coal Production
(millions of tons)
|
|
6.2
|
|
|
5.8
|
|
|
6.0
|
|
Ending Inventory
(millions of tons)
|
|
0.2
|
|
|
0.5
|
|
|
0.1
|
|
Sales - Company
Produced (millions of tons)
|
|
6.0
|
|
|
5.7
|
|
|
6.2
|
|
|
|
|
|
|
|
|
Sales Per
Ton
|
|
$
|
44.30
|
|
|
$
|
56.99
|
|
|
$
|
40.61
|
|
|
|
|
|
|
|
|
Total Production
Costs Per Ton
|
|
$
|
35.79
|
|
|
$
|
40.26
|
|
|
$
|
34.46
|
|
|
|
|
|
|
|
|
Average Margin Per
Ton Sold
|
|
$
|
8.51
|
|
|
$
|
16.73
|
|
|
$
|
6.15
|
|
Addback: DD&A Per
Ton
|
|
$
|
6.50
|
|
|
$
|
7.05
|
|
|
$
|
6.50
|
|
Average Margin Per
Ton, before DD&A
|
|
$
|
15.01
|
|
|
$
|
23.78
|
|
|
$
|
12.65
|
|
Cash Flow before Cap.
Ex ($ MM)
|
|
$
|
90
|
|
|
$
|
136
|
|
|
$
|
78
|
|
The PA Mining
Operations include Bailey, Enlow Fork, and Harvey mines. Total
Production Costs per Ton include: operating costs, royalty and
production taxes and depreciation, depletion and amortization.
Sales tons times Average Margin Per Ton, before DD&A is meant
to approximate the amount of cash generated by PA Mining
Operations. This cash generation will be offset by maintenance of
production (MOP) capital expenditures. Table may not sum due to
rounding.
|
Coal and Other Segment Guidance:
CONSOL Energy's pro rata total Coal and Other Segment 2016
Adjusted EBITDA is shown in the table below:
|
|
2016
|
CNX Coal Resources LP
("CNXC") Adjusted EBITDA (25% undivided interest of PA Mining
Operations)
|
|
$
|
74
|
|
-
|
$
|
82
|
|
x4 (@ 100%
interest)
|
|
$
|
296
|
|
-
|
$
|
328
|
|
Less: EBITDA
attributable to Noncontrolling Interest
|
|
(26)
|
|
-
|
(30)
|
|
Plus: CONSOL's
Other Coal EBITDA1
|
|
15
|
|
-
|
16
|
|
Plus: CONSOL's
Other Miscellaneous Coal EBITDA2
|
|
24
|
|
-
|
30
|
|
Less: CONSOL's
Miscellaneous Operating Expenses (including Legacy Liabilities'
Costs)3
|
|
(104)
|
|
-
|
(109)
|
|
CONSOL Energy's Pro Rata
Coal and Other Segment Adjusted EBITDA
|
|
$
|
205
|
|
-
|
$
|
235
|
|
Note: CONSOL
Energy is unable to provide a reconciliation of projected CNXC
Adjusted EBITDA, CONSOL's Other Coal Division EBITDA, and CONSOL's
Other Miscellaneous Coal EBITDA to projected operating income, the
most comparable financial measure calculated in accordance with
GAAP, due to the unknown effect, timing and potential significance
of certain income statement items.
|
(1) Includes
estimated contribution from Miller Creek and Other Coal Operations
for fiscal year 2016 and 1Q16 for Buchanan, and excludes Loss on
Sale of Buchanan and the Loss on Sale for the Miller Creek and Fola
mines.
|
(2) Includes
miscellaneous other income (net of applicable expenses) associated
with the company's Terminal Operations, Rental Income, Coal Royalty
Income, Water Operations, and other Miscellaneous Land
Income.
|
(3) Includes
Legacy Liability Costs of approximately $80-85 million; Other
Coal-Related Corporate Expenses, and other miscellaneous items.
Excludes stock-based compensation and pension settlement
charges.
|
CONSOL Energy's Pro Rata Coal and Other Segment Adjusted EBITDA
for 2016 is net of all legacy liabilities associated with the PA
Mining Operations Division and Other Segment, which are comprised
of the following: long-term disability (LTD), workers compensation
(WC), Coal Workers' Pneumoconiosis (CWP), Other Post-Employment
Benefits (OPEB-retiree medical), salary retirement and pension, and
asset retirement obligations (ARO).
CONSOL Energy now expects total consolidated annual 2016 PA
Mining Operations sales to be approximately 23.6-24.4 million tons,
compared to previous quarter's guidance of approximately 22.5-25.5
million tons.
CONSOL Energy's 2016 total consolidated PA Mining Operations
capital expenditures is reduced to now be between $60-$76 million. The reduction to PA Mining
Operations capital expenditures was primarily driven by the
company's ongoing efforts to manage spending levels in 2016. On a
normalized basis, the PA Mining Operations Division expects
maintenance of production capital of $5-$6 per ton.
Liquidity:
As of September 30, 2016, CONSOL
Energy had $1,396.2 million in total
liquidity, which is comprised of $73.9
million of cash, excluding the CNXC cash balance, and
$1,322.3 million available to be
borrowed under its $2.0 billion bank
facility. During the quarter, CONSOL's liquidity improved
$82.5 million primarily due to an
increase in net cash provided by operating activities. In addition,
CONSOL holds 16.6 million CNXC limited partnership units, including
3.9 million class A preferred units, with a current market value of
approximately $290 million and 19.1
million CONE Midstream Partners LP ("CNNX") limited partnership
units with a current market value of approximately $397 million, in each case as of October 21, 2016.
CONSOL Energy used the $92.2
million of free cash flow generated during the quarter, and
a portion of the $97.6 million of the
cash on hand from June 30, 2016, to
reduce outstanding borrowings on the revolving credit facility. The
company continues to execute its strategy of increasing liquidity
and de-levering the balance sheet.
The company is currently in the borrowing base reaffirmation
process and expects it to be complete in November.
About CONSOL
CONSOL Energy Inc. (NYSE: CNX) is a Pittsburgh-based
energy producer, and one of the largest independent natural gas
exploration, development and production companies, with operations
centered in the major shale formations of the Appalachian basin.
The company deploys an organic growth strategy focused on
developing its substantial resource base. As of December 31,
2015, CONSOL Energy had 5.6 trillion cubic feet
equivalent of proved natural gas reserves. CONSOL
Energy is a member of the Standard & Poor's Midcap 400
Index. Additional information may be found at
www.consolenergy.com.
Non-GAAP Financial Measures
Definition: EBIT is defined as earnings before deducting
net interest expense (interest expense less interest income) and
income taxes. EBITDA is defined as earnings before deducting
net interest expense (interest expense less interest income),
income taxes and depreciation, depletion and amortization.
Adjusted EBITDA is defined as EBITDA after adjusting for the
discrete items listed below. Although EBIT, EBITDA, and Adjusted
EBITDA are not measures of performance calculated in accordance
with generally accepted accounting principles, management believes
that they are useful to an investor in evaluating CONSOL Energy
because they are widely used to evaluate a company's operating
performance. Investors should not view these metrics as a
substitute for measures of performance that are calculated in
accordance with generally accepted accounting principles. In
addition, because all companies do not calculate EBIT, EBITDA, or
Adjusted EBITDA identically, the presentation here may not be
comparable to similarly titled measures of other companies.
Reconciliation of EBIT, EBITDA and Adjusted EBITDA to financial
net income attributable to CONSOL Energy Shareholders is as follows
(dollars in 000):
|
|
Three Months
Ended
|
|
|
September
30,
|
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2015
|
Dollars in
thousands
|
|
E&P
Division
|
|
PA Mining
Operations
Division
|
|
Other1
|
|
Total
Company
|
|
Total
Company
|
Net Income
(Loss)
|
|
$
|
161,075
|
|
|
$
|
34,741
|
|
|
$
|
(168,223)
|
|
|
$
|
27,593
|
|
|
$
|
125,470
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Loss from
Discontinued Operations
|
|
—
|
|
|
—
|
|
|
34,975
|
|
|
34,975
|
|
|
3,842
|
|
Add: Interest
Expense
|
|
669
|
|
|
2,309
|
|
|
44,339
|
|
|
47,317
|
|
|
48,558
|
|
Less: Interest
Income
|
|
—
|
|
|
—
|
|
|
(214)
|
|
|
(214)
|
|
|
(361)
|
|
Add: Income
Taxes
|
|
—
|
|
|
—
|
|
|
52,858
|
|
|
52,858
|
|
|
65,868
|
|
Earnings Before
Interest & Taxes (EBIT)
|
|
161,744
|
|
|
37,050
|
|
|
(36,265)
|
|
|
162,529
|
|
|
243,377
|
|
|
|
|
|
|
|
|
|
|
|
|
Add:
Depreciation, Depletion & Amortization
|
|
101,257
|
|
|
42,370
|
|
|
8,085
|
|
|
151,712
|
|
|
146,844
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Before
Interest, Taxes and DD&A (EBITDA) from Continuing
Operations
|
|
$
|
263,001
|
|
|
$
|
79,420
|
|
|
$
|
(28,180)
|
|
|
$
|
314,241
|
|
|
$
|
390,221
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Unrealized Gain on
Commodity Derivative Instruments
|
|
(159,555)
|
|
|
—
|
|
|
—
|
|
|
(159,555)
|
|
|
(99,138)
|
|
Severance
Expense
|
|
129
|
|
|
14
|
|
|
86
|
|
|
229
|
|
|
7,683
|
|
Pension
Settlement
|
|
—
|
|
|
—
|
|
|
3,651
|
|
|
3,651
|
|
|
3,132
|
|
Gain on Sale of
Western Allegheny
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48,468)
|
|
OPEB Plan
Changes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(100,947)
|
|
Total Pre-tax
Adjustments
|
|
(159,426)
|
|
|
14
|
|
|
3,737
|
|
|
(155,675)
|
|
|
(237,738)
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
$
|
103,575
|
|
|
$
|
79,434
|
|
|
$
|
(24,443)
|
|
|
$
|
158,566
|
|
|
$
|
152,483
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net Income
Attributable to Noncontrolling Interest
|
|
—
|
|
|
(2,248)
|
|
|
—
|
|
|
(2,248)
|
|
|
(6,490)
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
Attributable to Continuing Operations
|
|
$
|
103,575
|
|
|
$
|
77,186
|
|
|
$
|
(24,443)
|
|
|
$
|
156,318
|
|
|
$
|
145,993
|
|
Note: Income tax
effect of Total Pre-tax Adjustments was ($57,599) and ($54,680) for
the three months ended September 30, 2016 and September 30, 2015,
respectively. Adjusted net income attributable to CONSOL Energy
shareholders for the three months ended September 30, 2016 is
calculated as GAAP net income from continuing operations of $62,568
less total pre-tax adjustments of $155,675, plus the tax expense of
$57,599, equals the adjusted net loss from continuing operations of
$35,508.
|
(1) CONSOL
Energy's Other Division includes expenses from various other
corporate and diversified business unit activities including legacy
liabilities costs and income tax expense that are not allocated to
E&P or PA Mining Operations Divisions.
|
Free cash flow and organic free cash flow from continuing
operations are non-GAAP financial measures. Management believes
that these measures are meaningful to investors because management
reviews cash flows generated from operations and non-core asset
sales after taking into consideration capital expenditures due to
the fact that these expenditures are considered necessary to
maintain and expand CONSOL's asset base and are expected to
generate future cash flows from operations. It is important to note
that free cash flow and organic free cash flow from continuing
operations do not represent the residual cash flow available for
discretionary expenditures since other non-discretionary
expenditures, such as mandatory debt service requirements, are not
deducted from the measure.
Organic Cash
Flow From Continuing Operations
|
Three Months
Ended
September 30, 2016
|
|
Nine Months
Ended
September 30, 2016
|
Net Cash Provided by
Continuing Operations
|
$
|
166,064
|
|
|
$
|
372,211
|
|
|
|
|
|
Capital
Expenditures
|
(64,132)
|
|
|
(179,389)
|
|
Net Investment in
Equity Affiliates
|
1,023
|
|
|
(4,555)
|
|
Organic Free Cash
Flow from Continuing Operations
|
$
|
102,955
|
|
|
$
|
188,267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash
Flow
|
Three Months
Ended
September 30, 2016
|
|
Nine Months
Ended
September 30, 2016
|
Net Cash Provided by
Operating Activities
|
$
|
162,897
|
|
|
$
|
386,638
|
|
|
|
|
|
Capital
Expenditures
|
(64,132)
|
|
|
(179,389)
|
|
Capital Expenditures
of Discontinued Operations
|
11
|
|
|
(8,284)
|
|
Net Investment in
Equity Affiliates
|
1,023
|
|
|
(4,555)
|
|
Proceeds From Sales
of Assets
|
20,693
|
|
|
38,977
|
|
Payments on Sale of
Miller Creek and Fola Complexes
|
(28,271)
|
|
|
(28,271)
|
|
Proceeds From Sale of
Buchanan Mine
|
—
|
|
|
402,806
|
|
Free Cash
Flow
|
$
|
92,221
|
|
|
$
|
607,922
|
|
Cautionary Statements
Various statements in this release, including those that express
a belief, expectation or intention, may be considered
forward-looking statements under federal securities laws including
Section 21E of the Securities Exchange Act of 1934 (the "Exchange
Act") that involve risks and uncertainties that could cause actual
results to differ materially from projected results. Accordingly,
investors should not place undue reliance on forward-looking
statements as a prediction of actual results. The forward-looking
statements may include projections and estimates concerning the
timing and success of specific projects and our future production,
revenues, income and capital spending. When we use the words
"believe," "intend," "expect," "may," "should," "anticipate,"
"could," "estimate," "plan," "predict," "project," "will," or their
negatives, or other similar expressions, the statements which
include those words are usually forward-looking statements. When we
describe strategy that involves risks or uncertainties, we are
making forward-looking statements. The forward-looking statements
in this press release, if any, speak only as of the date of this
press release; we disclaim any obligation to update these
statements. We have based these forward-looking statements on our
current expectations and assumptions about future events. While our
management considers these expectations and assumptions to be
reasonable, they are inherently subject to significant business,
economic, competitive, regulatory and other risks, contingencies
and uncertainties, most of which are difficult to predict and many
of which are beyond our control. These risks, contingencies and
uncertainties relate to, among other matters, the following:
deterioration in economic conditions in any of the industries in
which our customers operate may decrease demand for our products,
impair our ability to collect customer receivables and impair our
ability to access capital; prices for natural gas, natural gas and
other liquids and coal are volatile and can fluctuate widely based
upon a number of factors beyond our control including oversupply
relative to the demand available for our products, weather and the
price and availability of alternative fuels; an extended decline in
the prices we receive for our natural gas, natural gas liquids and
coal affecting our operating results and cash flows; foreign
currency fluctuations could adversely affect the competitiveness of
our coal abroad; our customers extending existing contracts or
entering into new long-term contracts for coal on favorable terms;
our reliance on major customers; our inability to collect payments
from customers if their creditworthiness declines or if they fail
to honor their contracts; the disruption of rail, barge, gathering,
processing and transportation facilities and other systems that
deliver our natural gas, natural gas liquids and coal to market; a
loss of our competitive position because of the competitive nature
of the natural gas and coal industries, or a loss of our
competitive position because of overcapacity in these industries
impairing our profitability; coal users switching to other fuels in
order to comply with various environmental standards related to
coal combustion emissions; the impact of potential, as well as any
adopted environmental regulations including any relating to
greenhouse gas emissions on our operating costs as well as on the
market for natural gas and coal and for our securities; the risks
inherent in natural gas and coal operations, including our reliance
upon third party contractors, being subject to unexpected
disruptions, including geological conditions, equipment failure,
timing of completion of significant construction or repair of
equipment, fires, explosions, accidents and weather conditions
which could impact financial results; decreases in the availability
of, or increases in, the price of commodities or capital equipment
used in our mining and transportation operations; obtaining and
renewing governmental permits and approvals for our natural gas and
coal operations; the effects of government regulation on the
discharge into the water or air, and the disposal and clean-up of,
hazardous substances and wastes generated during our natural gas
and coal operations; our ability to find adequate water sources for
our use in natural gas drilling, or our ability to dispose of water
used or removed from strata in connection with our natural gas
operations at a reasonable cost and within applicable environmental
rules; the effects of stringent federal and state employee health
and safety regulations, including the ability of regulators to shut
down our operations; the potential for liabilities arising from
environmental contamination or alleged environmental contamination
in connection with our past or current natural gas and coal
operations; the effects of mine closing, reclamation, gas well
closing and certain other liabilities; uncertainties in estimating
our economically recoverable natural gas, oil and coal reserves;
defects may exist in our chain of title and we may incur additional
costs associated with perfecting title for gas rights on some of
our properties or failing to acquire these additional rights may
result in a reduction of our estimated reserves; the outcomes of
various legal proceedings, which are more fully described in our
reports filed under the Securities Exchange Act of 1934; exposure
to employee-related long-term liabilities; lump sum payments made
to retiring salaried employees pursuant to our defined benefit
pension plan exceeding total service and interest cost in a plan
year; divestitures we anticipate may not occur or produce
anticipated benefits; the terms of our existing joint ventures
restrict our flexibility, actions taken by the other party in our
natural gas joint ventures may impact our financial position and
various circumstances could cause us not to realize the benefits we
anticipate receiving from these joint ventures; risks associated
with our debt; replacing our natural gas and oil reserves, which if
not replaced, will cause our natural gas and oil reserves and
production to decline; declines in our borrowing base could occur
for a variety of reasons, including lower natural gas or oil
prices, declines in natural gas and oil proved reserves, and
lending regulations requirements or regulations; our hedging
activities may prevent us from benefiting from price increases and
may expose us to other risks; changes in federal or state income
tax laws, particularly in the area of percentage depletion and
intangible drilling costs, could cause our financial position and
profitability to deteriorate; failure to appropriately allocate
capital and other resources among our strategic opportunities may
adversely affect our financial condition; failure by Murray Energy
to satisfy liabilities it acquired from us, or failure to perform
its obligations under various arrangements, which we guaranteed,
could materially or adversely affect our results of operations,
financial position, and cash flows; information theft, data
corruption, operational disruption and/or financial loss resulting
from a terrorist attack or cyber incident; operating in a single
geographic area; certain provisions in our multi-year sales
contracts may provide limited protection during adverse economic
conditions, and may result in economic penalties or permit the
customer to terminate the contract; our common units in CNX Coal
Resources LP and CONE Midstream Partners LP are subordinated, and
we may not receive distributions from CNX Coal Resources LP or CONE
Midstream Partners LP; with respect to the sale of the Buchanan and
Amonate mines and other coal assets to Coronado IV LLC - disruption
to our business, including customer, employee and supplier
relationships resulting from this transaction, and the impact of
the transaction on our future operating results; with respect to
the proposed termination of the joint venture with Noble, risks
that the conditions to closing may not be satisfied and the
transaction may not occur, including our ability to obtain
regulatory approvals on the proposed terms and schedule,
disruption to our business, including customer and supplier
relationships resulting from this transaction, and the impact of
the transaction on our future operating and financial results and
liquidity; other factors discussed in the 2015 Form 10-K under
"Risk Factors," as updated by any subsequent Form 10-Qs, which are
on file at the Securities and Exchange Commission.
The SEC permits oil and gas companies, in their filings with the
SEC, to disclose only proved, probable, and possible oil and gas
reserves that a company anticipates as of a given date to be
economically and legally producible and deliverable by application
of development projects to known accumulations. We may use certain
terms in this press release, such as EUR (estimated ultimate
recovery), unproved reserves and total resource potential, that the
SEC's rules strictly prohibit us from including in filings with the
SEC. These measures are by their nature more speculative than
estimates of reserves prepared in accordance with SEC definitions
and guidelines and accordingly are less certain. We also note that
the SEC strictly prohibits us from aggregating proved, probable and
possible reserves in filings with the SEC due to the different
levels of certainty associated with each reserve category.
CONSOL ENERGY INC.
AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF INCOME
|
|
|
|
|
(Dollars in
thousands, except per share data)
|
Three Months
Ended
|
|
Nine Months
Ended
|
(Unaudited)
|
September
30,
|
|
September
30,
|
Revenues and Other
Income:
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Natural Gas, NGLs and
Oil Sales
|
$
|
205,913
|
|
|
$
|
157,538
|
|
|
$
|
555,101
|
|
|
$
|
541,630
|
|
Gain on Commodity
Derivative Instruments
|
198,192
|
|
|
143,606
|
|
|
53,872
|
|
|
251,073
|
|
Coal Sales
|
267,685
|
|
|
323,171
|
|
|
744,411
|
|
|
1,026,596
|
|
Other Outside
Sales
|
4,714
|
|
|
5,129
|
|
|
20,687
|
|
|
24,596
|
|
Purchased Gas
Sales
|
12,086
|
|
|
2,535
|
|
|
28,633
|
|
|
7,649
|
|
Freight-Outside
Coal
|
9,392
|
|
|
2,436
|
|
|
33,949
|
|
|
10,204
|
|
Miscellaneous Other
Income
|
32,393
|
|
|
38,475
|
|
|
114,159
|
|
|
111,279
|
|
Gain on Sale of
Assets
|
15,203
|
|
|
48,043
|
|
|
13,541
|
|
|
54,329
|
|
Total Revenue and
Other Income
|
745,578
|
|
|
720,933
|
|
|
1,564,353
|
|
|
2,027,356
|
|
Costs and
Expenses:
|
|
|
|
|
|
|
|
Exploration and
Production Costs
|
|
|
|
|
|
|
|
Lease Operating
Expense
|
22,602
|
|
|
29,452
|
|
|
73,996
|
|
|
96,229
|
|
Transportation,
Gathering and Compression
|
94,796
|
|
|
89,965
|
|
|
279,753
|
|
|
248,682
|
|
Production, Ad
Valorem, and Other Fees
|
9,027
|
|
|
8,475
|
|
|
23,732
|
|
|
24,605
|
|
Depreciation,
Depletion and Amortization
|
101,257
|
|
|
92,083
|
|
|
312,122
|
|
|
269,377
|
|
Exploration and
Production Related Other Costs
|
384
|
|
|
3,332
|
|
|
5,036
|
|
|
7,695
|
|
Purchased Gas
Costs
|
11,940
|
|
|
1,921
|
|
|
28,692
|
|
|
5,939
|
|
Other Corporate
Expenses
|
21,760
|
|
|
20,953
|
|
|
65,980
|
|
|
47,088
|
|
Impairment of
Exploration and Production Properties
|
—
|
|
|
—
|
|
|
—
|
|
|
828,905
|
|
Selling, General, and
Administrative Costs
|
26,198
|
|
|
23,919
|
|
|
74,067
|
|
|
80,396
|
|
Total Exploration
and Production Costs
|
287,964
|
|
|
270,100
|
|
|
863,378
|
|
|
1,608,916
|
|
PA Mining
Operations Costs
|
|
|
|
|
|
|
|
Operating and Other
Costs
|
182,717
|
|
|
137,759
|
|
|
521,277
|
|
|
564,604
|
|
Depreciation,
Depletion and Amortization
|
42,370
|
|
|
43,459
|
|
|
125,334
|
|
|
136,536
|
|
Freight
Expense
|
9,392
|
|
|
2,436
|
|
|
33,949
|
|
|
10,204
|
|
Selling, General, and
Administrative Costs
|
7,653
|
|
|
9,044
|
|
|
20,207
|
|
|
34,231
|
|
Total PA Mining
Operations Costs
|
242,132
|
|
|
192,698
|
|
|
700,767
|
|
|
745,575
|
|
Other
Costs
|
|
|
|
|
|
|
|
Miscellaneous
Operating Expense
|
40,085
|
|
|
(3,078)
|
|
|
127,531
|
|
|
70,554
|
|
Selling, General, and
Administrative Costs
|
4,569
|
|
|
6,173
|
|
|
10,173
|
|
|
9,946
|
|
Depreciation,
Depletion and Amortization
|
8,085
|
|
|
11,302
|
|
|
4,463
|
|
|
21,219
|
|
Loss on Debt
Extinguishment
|
—
|
|
|
—
|
|
|
—
|
|
|
67,751
|
|
Interest
Expense
|
47,317
|
|
|
48,558
|
|
|
144,609
|
|
|
150,185
|
|
Total Other
Costs
|
100,056
|
|
|
62,955
|
|
|
286,776
|
|
|
319,655
|
|
Total Costs And
Expenses
|
630,152
|
|
|
525,753
|
|
|
1,850,921
|
|
|
2,674,146
|
|
Income (Loss) From
Continuing Operations Before Income Tax
|
115,426
|
|
|
195,180
|
|
|
(286,568)
|
|
|
(646,790)
|
|
Income
Taxes
|
52,858
|
|
|
65,868
|
|
|
(71,798)
|
|
|
(251,181)
|
|
Income (Loss) From
Continuing Operations
|
62,568
|
|
|
129,312
|
|
|
(214,770)
|
|
|
(395,609)
|
|
Loss From
Discontinued Operations, net
|
(34,975)
|
|
|
(3,842)
|
|
|
(322,747)
|
|
|
(3,192)
|
|
Net Income
(Loss)
|
27,593
|
|
|
125,470
|
|
|
(537,517)
|
|
|
(398,801)
|
|
Less: Net Income
Attributable to Noncontrolling Interest
|
2,248
|
|
|
6,490
|
|
|
4,541
|
|
|
6,490
|
|
Net Income (Loss)
Attributable to CONSOL Energy Shareholders
|
$
|
25,345
|
|
|
$
|
118,980
|
|
|
$
|
(542,058)
|
|
|
$
|
(405,291)
|
|
CONSOL ENERGY INC.
AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF INCOME (CONTINUED)
|
|
|
|
|
(Dollars in
thousands, except per share data)
|
Three Months
Ended
|
|
Nine Months
Ended
|
(Unaudited)
|
September
30,
|
|
September
30,
|
Earnings (Loss)
Per Share
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Basic
|
|
|
|
|
|
|
|
Income (Loss) from
Continuing Operations
|
$
|
0.26
|
|
|
$
|
0.54
|
|
|
$
|
(0.96)
|
|
|
$
|
(1.75)
|
|
Loss from
Discontinued Operations
|
(0.15)
|
|
|
(0.02)
|
|
|
(1.40)
|
|
|
(0.02)
|
|
Total Basic
Earnings (Loss) Per Share
|
$
|
0.11
|
|
|
$
|
0.52
|
|
|
$
|
(2.36)
|
|
|
$
|
(1.77)
|
|
Dilutive
|
|
|
|
|
|
|
|
Income (Loss) from
Continuing Operations
|
$
|
0.26
|
|
|
$
|
0.54
|
|
|
$
|
(0.96)
|
|
|
$
|
(1.75)
|
|
Loss from
Discontinued Operations
|
(0.15)
|
|
|
(0.02)
|
|
|
(1.40)
|
|
|
(0.02)
|
|
Total Dilutive
Earnings (Loss) Per Share
|
$
|
0.11
|
|
|
$
|
0.52
|
|
|
$
|
(2.36)
|
|
|
$
|
(1.77)
|
|
|
|
|
|
|
|
|
|
Dividends Paid Per
Share
|
$
|
—
|
|
|
$
|
0.0100
|
|
|
$
|
0.0100
|
|
|
$
|
0.1350
|
|
CONSOL ENERGY INC.
AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE INCOME
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(Dollars in
thousands)
|
September
30,
|
|
September
30,
|
(Unaudited)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Net Income
(Loss)
|
$
|
27,593
|
|
|
$
|
125,470
|
|
|
$
|
(537,517)
|
|
|
$
|
(398,801)
|
|
Other Comprehensive
Loss:
|
|
|
|
|
|
|
|
Actuarially
Determined Long-Term Liability Adjustments (Net of tax: ($1,043),
$29,720, ($5,369), $24,935)
|
1,305
|
|
|
(49,353)
|
|
|
6,866
|
|
|
(40,036)
|
|
Reclassification of Cash Flow Hedges from OCI to Earnings (Net of
tax: $7,139, $11,807, $19,284, $35,123)
|
(12,458)
|
|
|
(20,602)
|
|
|
(33,475)
|
|
|
(60,720)
|
|
|
|
|
|
|
|
|
|
Other Comprehensive
Loss
|
(11,153)
|
|
|
(69,955)
|
|
|
(26,609)
|
|
|
(100,756)
|
|
|
|
|
|
|
|
|
|
Comprehensive Income
(Loss)
|
16,440
|
|
|
55,515
|
|
|
(564,126)
|
|
|
(499,557)
|
|
|
|
|
|
|
|
|
|
Less: Comprehensive
Income Attributable to Noncontrolling Interests
|
2,248
|
|
|
6,490
|
|
|
4,541
|
|
|
6,490
|
|
|
|
|
|
|
|
|
|
Comprehensive Income
(Loss) Attributable to CONSOL Energy Inc. Shareholders
|
$
|
14,192
|
|
|
$
|
49,025
|
|
|
$
|
(568,667)
|
|
|
$
|
(506,047)
|
|
CONSOL ENERGY INC.
AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
|
|
|
|
|
|
(Unaudited)
|
|
|
(Dollars in
thousands)
|
September 30,
2016
|
|
December 31,
2015
|
ASSETS
|
|
|
|
Current
Assets:
|
|
|
|
Cash and Cash
Equivalents
|
$
|
80,247
|
|
|
$
|
72,574
|
|
Accounts and Notes
Receivable:
|
|
|
|
Trade
|
163,955
|
|
|
151,383
|
|
Other
Receivables
|
80,490
|
|
|
121,735
|
|
Inventories
|
62,622
|
|
|
66,792
|
|
Recoverable Income
Taxes
|
—
|
|
|
13,887
|
|
Prepaid
Expenses
|
125,490
|
|
|
297,287
|
|
Current Assets of
Discontinued Operations
|
2,111
|
|
|
81,106
|
|
Total Current
Assets
|
514,915
|
|
|
804,764
|
|
Property, Plant and
Equipment:
|
|
|
|
Property, Plant and
Equipment
|
13,920,715
|
|
|
13,794,907
|
|
Less—Accumulated
Depreciation, Depletion and Amortization
|
5,506,096
|
|
|
5,062,201
|
|
Property, Plant, and
Equipment of Discontinued Operations, Net
|
—
|
|
|
936,670
|
|
Total Property,
Plant and Equipment—Net
|
8,414,619
|
|
|
9,669,376
|
|
Other
Assets:
|
|
|
|
Deferred Income
Taxes
|
149,680
|
|
|
—
|
|
Investment in
Affiliates
|
257,423
|
|
|
237,330
|
|
Other
|
228,857
|
|
|
214,388
|
|
Other Assets of
Discontinued Operations
|
—
|
|
|
4,044
|
|
Total Other
Assets
|
635,960
|
|
|
455,762
|
|
TOTAL
ASSETS
|
$
|
9,565,494
|
|
|
$
|
10,929,902
|
|
CONSOL ENERGY INC.
AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
|
|
|
|
|
|
(Unaudited)
|
|
|
(Dollars in
thousands, except per share data)
|
September 30,
2016
|
|
December 31,
2015
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
Liabilities:
|
|
|
|
Accounts
Payable
|
$
|
197,479
|
|
|
$
|
250,609
|
|
Current Portion of
Long-Term Debt
|
4,470
|
|
|
4,988
|
|
Short-Term Notes
Payable
|
354,000
|
|
|
952,000
|
|
Accrued Income
Taxes
|
5,485
|
|
|
—
|
|
Other Accrued
Liabilities
|
508,144
|
|
|
421,827
|
|
Current Liabilities
of Discontinued Operations
|
664
|
|
|
51,514
|
|
Total Current
Liabilities
|
1,070,242
|
|
|
1,680,938
|
|
Long-Term
Debt:
|
|
|
|
Long-Term
Debt
|
2,734,004
|
|
|
2,708,320
|
|
Capital Lease
Obligations
|
29,805
|
|
|
34,884
|
|
Long-Term Debt of
Discontinued Operations
|
—
|
|
|
5,001
|
|
Total Long-Term
Debt
|
2,763,809
|
|
|
2,748,205
|
|
Deferred Credits and
Other Liabilities:
|
|
|
|
Deferred Income
Taxes
|
—
|
|
|
74,629
|
|
Postretirement
Benefits Other Than Pensions
|
613,233
|
|
|
630,892
|
|
Pneumoconiosis
Benefits
|
117,586
|
|
|
111,903
|
|
Mine
Closing
|
216,232
|
|
|
227,339
|
|
Gas Well
Closing
|
164,115
|
|
|
163,842
|
|
Workers'
Compensation
|
68,587
|
|
|
69,812
|
|
Salary
Retirement
|
89,305
|
|
|
91,596
|
|
Reclamation
|
—
|
|
|
25
|
|
Other
|
172,218
|
|
|
166,957
|
|
Deferred Credits and
Other Liabilities of Discontinued Operations
|
—
|
|
|
107,988
|
|
Total Deferred
Credits and Other Liabilities
|
1,441,276
|
|
|
1,644,983
|
|
TOTAL
LIABILITIES
|
5,275,327
|
|
|
6,074,126
|
|
Stockholders'
Equity:
|
|
|
|
Common Stock, $.01
Par Value; 500,000,000 Shares Authorized, 229,438,910 Issued and
Outstanding at September 30, 2016; 229,054,236 Issued and
Outstanding at December 31, 2015
|
2,298
|
|
|
2,294
|
|
Capital in Excess of
Par Value
|
2,453,275
|
|
|
2,435,497
|
|
Preferred Stock,
15,000,000 shares authorized, None issued and
outstanding
|
—
|
|
|
—
|
|
Retained
Earnings
|
2,033,849
|
|
|
2,579,834
|
|
Accumulated Other
Comprehensive Loss
|
(342,207)
|
|
|
(315,598)
|
|
Total CONSOL
Energy Inc. Stockholders' Equity
|
4,147,215
|
|
|
4,702,027
|
|
Noncontrolling
Interest
|
142,952
|
|
|
153,749
|
|
TOTAL
EQUITY
|
4,290,167
|
|
|
4,855,776
|
|
TOTAL LIABILITIES
AND EQUITY
|
$
|
9,565,494
|
|
|
$
|
10,929,902
|
|
CONSOL ENERGY INC.
AND SUBSIDIARIES
CONSOLIDATED
STATEMENT OF STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in
thousands, except per share data)
|
Common
Stock
|
|
Capital in
Excess
of Par
Value
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total CONSOL
Energy Inc.
Stockholders'
Equity
|
|
Non-
Controlling
Interest
|
|
Total
Equity
|
December 31,
2015
|
$
|
2,294
|
|
|
$
|
2,435,497
|
|
|
$
|
2,579,834
|
|
|
$
|
(315,598)
|
|
|
$
|
4,702,027
|
|
|
$
|
153,749
|
|
|
$
|
4,855,776
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss)
Income
|
—
|
|
|
—
|
|
|
(542,058)
|
|
|
—
|
|
|
(542,058)
|
|
|
4,541
|
|
|
(537,517)
|
|
Other Comprehensive
Loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,609)
|
|
|
(26,609)
|
|
|
—
|
|
|
(26,609)
|
|
Comprehensive (Loss)
Income
|
—
|
|
|
—
|
|
|
(542,058)
|
|
|
(26,609)
|
|
|
(568,667)
|
|
|
4,541
|
|
|
(564,126)
|
|
Issuance of Common
Stock
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
Treasury Stock
Activity
|
—
|
|
|
—
|
|
|
(1,633)
|
|
|
—
|
|
|
(1,633)
|
|
|
—
|
|
|
(1,633)
|
|
Tax Cost From
Stock-Based Compensation
|
—
|
|
|
(5,144)
|
|
|
—
|
|
|
—
|
|
|
(5,144)
|
|
|
—
|
|
|
(5,144)
|
|
Amortization of
Stock-Based Compensation Awards
|
—
|
|
|
22,922
|
|
|
—
|
|
|
—
|
|
|
22,922
|
|
|
903
|
|
|
23,825
|
|
Distributions to
Noncontrolling Interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,241)
|
|
|
(16,241)
|
|
Dividends ($0.01 per
share)
|
—
|
|
|
—
|
|
|
(2,294)
|
|
|
—
|
|
|
(2,294)
|
|
|
—
|
|
|
(2,294)
|
|
Balance at
September 30, 2016
|
$
|
2,298
|
|
|
$
|
2,453,275
|
|
|
$
|
2,033,849
|
|
|
$
|
(342,207)
|
|
|
$
|
4,147,215
|
|
|
$
|
142,952
|
|
|
$
|
4,290,167
|
|
CONSOL ENERGY INC.
AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
(Dollars in
thousands)
|
Three Months
Ended
|
|
Nine Months
Ended
|
(Unaudited)
|
September
30,
|
|
September
30,
|
Operating
Activities:
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Net Income
(Loss)
|
$
|
27,593
|
|
|
$
|
125,470
|
|
|
$
|
(537,517)
|
|
|
$
|
(398,801)
|
|
Adjustments to
Reconcile Net Income (Loss) to Net Cash Provided By Operating
Activities:
|
|
|
|
|
|
|
|
Net Loss from
Discontinued Operations
|
34,975
|
|
|
3,842
|
|
|
322,747
|
|
|
3,192
|
|
Depreciation,
Depletion and Amortization
|
151,712
|
|
|
146,844
|
|
|
441,919
|
|
|
427,132
|
|
Impairment of
Exploration and Production Properties
|
—
|
|
|
—
|
|
|
—
|
|
|
828,905
|
|
Non-Cash Other
Post-Employment Benefits
|
—
|
|
|
(100,946)
|
|
|
—
|
|
|
(151,871)
|
|
Stock-Based
Compensation
|
7,771
|
|
|
5,720
|
|
|
23,825
|
|
|
19,849
|
|
Gain on Sale of
Assets
|
(15,203)
|
|
|
(48,043)
|
|
|
(13,541)
|
|
|
(54,329)
|
|
Loss on Debt
Extinguishment
|
—
|
|
|
—
|
|
|
—
|
|
|
67,751
|
|
Gain on Commodity
Derivative Instruments
|
(198,192)
|
|
|
(143,606)
|
|
|
(53,872)
|
|
|
(251,073)
|
|
Net Cash Received in
Settlement of Commodity Derivative Instruments
|
38,637
|
|
|
44,469
|
|
|
203,303
|
|
|
116,868
|
|
Deferred Income
Taxes
|
52,711
|
|
|
39,134
|
|
|
(72,866)
|
|
|
(273,497)
|
|
Equity in Earnings of
Affiliates
|
(15,355)
|
|
|
(15,588)
|
|
|
(41,239)
|
|
|
(38,838)
|
|
Return on Equity
Investment
|
13,076
|
|
|
22,949
|
|
|
22,268
|
|
|
31,111
|
|
Changes in Operating
Assets:
|
|
|
|
|
|
|
|
Accounts and Notes
Receivable
|
(2,656)
|
|
|
25,884
|
|
|
4,555
|
|
|
119,064
|
|
Inventories
|
(1,804)
|
|
|
(1,804)
|
|
|
4,169
|
|
|
(9,922)
|
|
Prepaid
Expenses
|
17,093
|
|
|
19,896
|
|
|
71,423
|
|
|
103,466
|
|
Changes in Other
Assets
|
(10,976)
|
|
|
5,540
|
|
|
(14,241)
|
|
|
22,483
|
|
Changes in Operating
Liabilities:
|
|
|
|
|
|
|
|
Accounts
Payable
|
33,127
|
|
|
(29,301)
|
|
|
(12,654)
|
|
|
(123,171)
|
|
Accrued
Interest
|
36,792
|
|
|
37,730
|
|
|
35,985
|
|
|
63,879
|
|
Other Operating
Liabilities
|
812
|
|
|
12,364
|
|
|
(21,370)
|
|
|
(105,692)
|
|
Changes in Other
Liabilities
|
(6,338)
|
|
|
43,980
|
|
|
(2,620)
|
|
|
(12,360)
|
|
Other
|
2,289
|
|
|
(47,431)
|
|
|
11,937
|
|
|
9,369
|
|
Net Cash Provided by
Continuing Operations
|
166,064
|
|
|
147,103
|
|
|
372,211
|
|
|
393,515
|
|
Net Cash (Used in)
Provided by Discontinued Operating Activities
|
(3,167)
|
|
|
(37,035)
|
|
|
14,427
|
|
|
10,768
|
|
Net Cash Provided by
Operating Activities
|
162,897
|
|
|
110,068
|
|
|
386,638
|
|
|
404,283
|
|
Cash Flows from
Investing Activities:
|
|
|
|
|
|
|
|
Capital
Expenditures
|
(64,132)
|
|
|
(247,778)
|
|
|
(179,389)
|
|
|
(864,262)
|
|
Proceeds from Sales
of Assets
|
20,693
|
|
|
76,113
|
|
|
38,977
|
|
|
83,044
|
|
Net Investments in
Equity Affiliates
|
1,023
|
|
|
(26,463)
|
|
|
(4,555)
|
|
|
(70,224)
|
|
Net Cash Used in
Continuing Operations
|
(42,416)
|
|
|
(198,128)
|
|
|
(144,967)
|
|
|
(851,442)
|
|
Net Cash (Used in)
Provided by Discontinued Investing Activities
|
(28,260)
|
|
|
(11,593)
|
|
|
366,251
|
|
|
(30,894)
|
|
Net Cash (Used in)
Provided by Investing Activities
|
(70,676)
|
|
|
(209,721)
|
|
|
221,284
|
|
|
(882,336)
|
|
Cash Flows from
Financing Activities:
|
|
|
|
|
|
|
|
(Payments on)
Proceeds from Short-Term Borrowings
|
(112,000)
|
|
|
(113,000)
|
|
|
(598,000)
|
|
|
945,000
|
|
(Payments on)
Proceeds from Miscellaneous Borrowings
|
(1,763)
|
|
|
2,506
|
|
|
(6,222)
|
|
|
(1,523)
|
|
Payments on Long-Term
Notes, including Redemption Premium
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,263,719)
|
|
Net Proceeds from
Revolver - CNX Coal Resources LP
|
10,000
|
|
|
180,000
|
|
|
23,000
|
|
|
180,000
|
|
Proceeds from Sale of
MLP Interest
|
—
|
|
|
148,359
|
|
|
—
|
|
|
148,359
|
|
Distributions to
Noncontrolling Interest
|
(5,416)
|
|
|
—
|
|
|
(16,241)
|
|
|
—
|
|
Payments on
Securitization Facility
|
—
|
|
|
(38,669)
|
|
|
—
|
|
|
—
|
|
Proceeds from
Issuance of Long-Term Notes
|
—
|
|
|
—
|
|
|
—
|
|
|
492,760
|
|
Tax Benefit from
Stock-Based Compensation
|
—
|
|
|
10
|
|
|
—
|
|
|
208
|
|
Dividends
Paid
|
—
|
|
|
(2,280)
|
|
|
(2,294)
|
|
|
(30,991)
|
|
Issuance of Common
Stock
|
—
|
|
|
—
|
|
|
4
|
|
|
8,288
|
|
Purchases of Treasury
Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(71,674)
|
|
Debt Issuance and
Financing Fees
|
(482)
|
|
|
(4,329)
|
|
|
(482)
|
|
|
(22,586)
|
|
Net Cash (Used in)
Provided by Continuing Operations
|
(109,661)
|
|
|
172,597
|
|
|
(600,235)
|
|
|
384,122
|
|
Net Cash Provided by
(Used in) Discontinued Financing Activities
|
61
|
|
|
44
|
|
|
(14)
|
|
|
(39)
|
|
Net Cash (Used in)
Provided by Financing Activities
|
(109,600)
|
|
|
172,641
|
|
|
(600,249)
|
|
|
384,083
|
|
Net (Decrease)
Increase in Cash and Cash Equivalents
|
(17,379)
|
|
|
72,988
|
|
|
7,673
|
|
|
(93,970)
|
|
Cash and Cash
Equivalents at Beginning of Period
|
97,626
|
|
|
10,027
|
|
|
72,574
|
|
|
176,985
|
|
Cash and Cash
Equivalents at End of Period
|
$
|
80,247
|
|
|
$
|
83,015
|
|
|
$
|
80,247
|
|
|
$
|
83,015
|
|
Logo -
http://photos.prnewswire.com/prnh/20120416/NE87957LOGO
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/consol-energy-reports-third-quarter-results-net-income-of-25-million-or-011-per-diluted-share-dry-utica-well-in-westmoreland-county-pennsylvania-cumulative-production-of-604-bcf-total-liquidity-improves-to-14-billion-300354471.html
SOURCE CONSOL Energy Inc.