Delaware
|
|
001-14901
|
|
51-0337383
|
(State or other jurisdiction
of incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer
Identification No.)
|
CNX Center
1000 CONSOL Energy Drive
Canonsburg, Pennsylvania 15317
(Address of principal executive offices)
(Zip code)
|
Exhibit 10.1
|
|
Amendment No. 2, dated as of April 20, 2016, to the Amended and Restated Credit Agreement, dated as of June 18, 2014, and the Amended and Restated Security Agreement, dated as of June 18, 2014, by and among CONSOL Energy Inc., the subsidiary guarantors party thereto, certain lenders and PNC Bank, National Association as administrative agent and as collateral agent.
|
Exhibit 99.1
|
|
Press release of CONSOL Energy Inc. dated April 26, 2016
|
Exhibit 10.1
|
Amendment No. 2, dated as of April 20, 2016, to the Amended and Restated Credit Agreement, dated as of June 18, 2014, and the Amended and Restated Security Agreement, dated as of June 18, 2014, by and among CONSOL Energy Inc., the subsidiary guarantors party thereto, certain lenders and PNC Bank, National Association as administrative agent and as collateral agent.
|
CONSOL Financial Inc.
AMVEST Coal & Rail, L.L.C. CNX Marine Terminals Inc. CONSOL Energy Sales Company Vaughan Railroad Company AMVEST Coal Sales, Inc. CONSOL Energy Holdings LLC VI CONSOL of Kentucky Inc. Consol Pennsylvania Coal Company LLC Fola Coal Company, L.L.C. Glamorgan Coal Company, L.L.C. TEAGLE Company, L.L.C. TECPART Corporation Terry Eagle Limited Partnership AMVEST Gas Resources, Inc. AMVEST Oil & Gas, Inc. Leatherwood, Inc. MTB LLC Terra Firma Company Wolfpen Knob Development Company AMVEST Corporation AMVEST Mineral Services, Inc. AMVEST Minerals Company, L.L.C. AMVEST West Virginia Coal, L.L.C. Braxton-Clay Land & Mineral, Inc. CONSOL of Canada Inc. CONSOL of Central Pennsylvania LLC CONSOL of Ohio LLC CNX Water Assets LLC Little Eagle Coal Company, L.L.C. Nicholas-Clay Land & Mineral, Inc. Peters Creek Mineral Services, Inc. Terry Eagle Coal Company, L.L.C. Helvetia Coal Company Island Creek Coal Company Laurel Run Mining Company Windsor Coal Company Conrhein Coal Company CNX Land LLC CNX RCPC LLC CONSOL Amonate Facility LLC CONSOL Amonate Mining Company LLC CONSOL Mining Company LLC CONSOL Mining Holding Company LLC Paros Corp. R&PCC LLC CNX Gas Corporation CNX Gas Company LLC Cardinal States Gathering Company Knox Energy, LLC Coalfield Pipeline Company MOB Corporation Panda Bamboo Holdings, Inc. |
•
|
Current Locations
. Except as listed in
Schedule 2
attached hereto and made a part hereof, the chief executive office and the preferred mailing address (if different than the chief executive office) of each Company is located at the address set forth in
Schedule 2
of the Prior Perfection Certificate.
|
•
|
Real Property
. Except as listed in
Schedule 3
attached hereto and made a part hereof,
Schedule 3
to the Prior Perfection Certificate is a list of (i) all real property encumbered or to be encumbered by a Mortgage and fixture filing, which real property includes Proved Reserves that constitute no less than 75% of the total present value of all such Proved Reserves included in the Borrowing Base and all Coal Assets that are currently pledged under the Existing CNX Gas Credit Agreement or the Existing CONSOL Credit Agreement (such real property, the “
Mortgaged Property
”), (ii) common names, addresses and uses of each Mortgaged Property (stating improvements located thereon which are included in the Collateral) and (iii) other information relating thereto required by such
Schedule 3
. The Companies hereby certify that other than as set forth on
Schedule 3
, no Mortgaged Property has any “Building” (as such terms are defined in
Schedule 3
) which is included in the Collateral located on it.
|
•
|
Stock Ownership and Equity Interests
. Except as listed in
Schedule 4
attached hereto and made a part hereof,
Schedule 5
to the Prior Perfection Certificate is a true and correct list of each of all of the authorized, and the issued and outstanding, stock, partnership interests, limited liability company membership interests or other equity interest of each Company and its Subsidiaries and the record and beneficial owners of such stock, partnership interests, membership interests or other equity interests setting forth the percentage of such equity interests pledged under the Security Agreement.
|
•
|
Instruments and Tangible Chattel Paper
. Except as listed in
Schedule 5
attached hereto and made a part hereof,
Schedule 5
to the Prior Perfection Certificate is a true and correct list of all promissory notes, instruments (other than checks to be deposited in the ordinary course of business), tangible chattel paper, electronic chattel paper and other evidence of indebtedness with a value in excess of $2,000,000 held by each Company as of the date hereof, including all intercompany notes between or among any two or more Companies or any of their Subsidiaries, stating if such instruments, chattel paper or other evidence of indebtedness is pledged under the Security Agreement.
|
•
|
Intellectual Property
.
|
•
|
Commercial Tort Claims
. Except as listed in
Schedule 7
attached hereto and made a part hereof,
Schedule 7
to the Prior Perfection Certificate is a true and correct list of all Commercial Tort Claims (as defined in the Security Agreement) held by each Company, including a brief description thereof and stating if such commercial tort claims are required to be pledged under the Security Agreement.
|
•
|
Accounts
. Except as listed in
Schedule 8
attached hereto and made a part hereof,
Schedule 8
to the Prior Perfection Certificate (if applicable) sets forth the true and complete list of all Deposit Accounts, Securities Accounts and Commodity Accounts (each as defined in the Credit Agreement) maintained by each Company, including the name of each institution where each such account is held, the name of each such account, the name of each entity that holds each account and stating if such account is required to be subject to a Control Agreement pursuant to the Credit Agreement and, if not, the reason that such Deposit Account is an Excluded Account.
|
By:
|
Name: Title: |
Legal Name
|
Type of Entity
|
Registered Organization
(Yes/No) |
Organizational Identification Number
|
Federal Taxpayer
Identification Number |
Jurisdiction of Formation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company/Subsidiary
|
Address
|
County
|
State
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entity of Record
|
Common Name, Address and Tax Parcel ID No(s)
|
Purpose/Use
|
Improvements Located on Real Property (including number of “Buildings”)
|
Legal Description (if Encumbered by Mortgage and/or Fixture Filing)
|
[ ]
|
[ ]
[COUNTY, STATE, ZIP CODE]
[Tax Parcel ID No(s)]
|
[ ]
|
[ ]
|
[See
Schedule A
to Mortgage and/or fixture filing encumbering this property.]
|
|
|
|
|
|
Current Legal Entities Owned
|
Record Owner
|
Certificate No.
|
No. Shares/Interest
|
Percent Pledged
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payee
|
Payor
|
Principal Amount
|
Date of Issuance
|
Interest Rate
|
Maturity Date
|
Pledged
[Yes/No]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
Pledged
[Yes/No]
|
|
|
|
|
|
|
OWNER
|
REGISTRATION NUMBER
|
DESCRIPTION
|
|
|
|
OWNER
|
APPLICATION NUMBER
|
DESCRIPTION
|
|
|
|
OWNER
|
REGISTRATION NUMBER
|
TRADEMARK
|
|
|
|
OWNER
|
APPLICATION NUMBER
|
TRADEMARK
|
|
|
|
OWNER
|
TITLE
|
REGISTRATION NUMBER
|
|
|
|
OWNER
|
APPLICATION NUMBER
|
|
|
Description
|
Pledged
[Yes/No]
|
|
|
|
|
|
|
Name of Grantor
|
Description of
Deposit Account |
Account Number
|
Name of Bank
|
Subject to Control Agreement (Y/N) / Reason for Excluded Account
|
|
|
|
|
|
Name of Grantor
|
Description of
Security Account |
Account Number
|
Name of Bank
|
Subject to Control Agreement (Y/N)
|
|
|
|
|
|
Name of Grantor
|
Description of
Commodity Account |
Account Number
|
Name of Bank
|
Subject to Control Agreement (Y/N)
|
|
|
|
|
|
(Dollars in thousands)
|
Q1 2016
|
||
Loss Before Income Tax
|
$
|
(77,133
|
)
|
Income Taxes
|
(26,847
|
)
|
|
Loss From Continuing Operations
|
(50,286
|
)
|
|
Loss From Discontinued Operations, net
|
(46,172
|
)
|
|
Net Loss
|
(96,458
|
)
|
|
Less: Net Income Attributable to Noncontrolling Interest
|
1,114
|
|
|
Net Loss Attributable to CONSOL Energy Shareholders
|
$
|
(97,572
|
)
|
•
|
Recorded a
$29.3
million unrealized loss on commodity derivative instruments;
|
•
|
Recorded a
$12.6
million loss related to the sale of a gathering pipeline;
|
•
|
Recorded
$2.9
million in expense related to severance.
|
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
||||||
|
|
Ended
|
|
Ended
|
|
Ended
|
||||||
|
|
March 31, 2016
|
|
March 31, 2015
|
|
December 31, 2015
|
||||||
Sales - Gas
|
|
$
|
157.4
|
|
|
$
|
196.5
|
|
|
$
|
152.9
|
|
Gain on Commodity Derivative Instruments - Cash Settlement
|
|
84.3
|
|
|
30.1
|
|
|
79.5
|
|
|||
Sales - Oil
|
|
0.5
|
|
|
1.1
|
|
|
0.6
|
|
|||
Sales - NGLs
|
|
19.9
|
|
|
22.2
|
|
|
23.2
|
|
|||
Sales - Condensate
|
|
3.9
|
|
|
5.2
|
|
|
8.9
|
|
|||
Total Sales Revenue ($ MM)
|
|
$
|
266.0
|
|
|
$
|
255.1
|
|
|
$
|
265.1
|
|
|
|
|
|
|
|
|
||||||
Net (Loss) Income Attributable to CONSOL Energy Shareholders
|
|
$
|
(14.2
|
)
|
|
$
|
30.9
|
|
|
$
|
57.1
|
|
Net Cash Provided by Operating Activities ($ MM)
|
|
$
|
58.6
|
|
|
$
|
177.8
|
|
|
$
|
95.2
|
|
Total Period Production (Bcfe)
|
|
97.5
|
|
|
71.6
|
|
|
95.5
|
|
|||
Average Daily Production (MMcfe)
|
|
1,071.0
|
|
|
795.7
|
|
|
1,037.8
|
|
|||
Capital Expenditures ($ MM)
|
|
$
|
62.9
|
|
|
$
|
250.3
|
|
|
$
|
83.4
|
|
|
|
Quarter
|
|
Quarter
|
|
|
|
Quarter
|
|
|
|||||
|
|
Ended
|
|
Ended
|
|
|
|
Ended
|
|
|
|||||
|
|
March 31, 2016
|
|
March 31, 2015
|
|
% Increase/(Decrease)
|
|
December 31, 2015
|
|
% Increase/(Decrease)
|
|||||
GAS
|
|
|
|
|
|
|
|
|
|
|
|||||
Marcellus Sales Volumes (Bcf)
|
|
45.1
|
|
|
32.1
|
|
|
40.5
|
%
|
|
43.7
|
|
|
3.2
|
%
|
Utica Sales Volumes (Bcf)
|
|
17.7
|
|
|
6.2
|
|
|
185.5
|
%
|
|
14.8
|
|
|
19.6
|
%
|
CBM Sales Volumes (Bcf)
|
|
17.6
|
|
|
18.9
|
|
|
(6.9
|
)%
|
|
18.7
|
|
|
(5.9
|
)%
|
Other Sales Volumes (Bcf)
1
|
|
5.7
|
|
|
6.3
|
|
|
(9.5
|
)%
|
|
6.3
|
|
|
(9.5
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
LIQUIDS
2
|
|
|
|
|
|
|
|
|
|
|
|||||
NGLs Sales Volumes (Bcfe)
|
|
9.7
|
|
|
6.5
|
|
|
49.2
|
%
|
|
9.8
|
|
|
(1.0
|
)%
|
Oil Sales Volumes (Bcfe)
|
|
0.1
|
|
|
0.1
|
|
|
—
|
%
|
|
0.1
|
|
|
—
|
%
|
Condensate Sales Volumes (Bcfe)
|
|
1.6
|
|
|
1.5
|
|
|
6.7
|
%
|
|
2.1
|
|
|
(23.8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
TOTAL
|
|
97.5
|
|
|
71.6
|
|
|
36.2
|
%
|
|
95.5
|
|
|
2.1
|
%
|
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
||||||
|
|
Ended
|
|
Ended
|
|
Ended
|
||||||
(Per Mcfe)
|
|
March 31, 2016
|
|
March 31, 2015
|
|
December 31, 2015
|
||||||
Average Sales Price - Gas
|
|
$
|
1.83
|
|
|
$
|
3.10
|
|
|
$
|
1.83
|
|
Average Gain on Commodity Derivative Instruments - Cash Settlement- Gas
|
|
$
|
0.98
|
|
|
$
|
0.48
|
|
|
$
|
0.95
|
|
Average Sales Price - Oil*
|
|
$
|
5.14
|
|
|
$
|
7.97
|
|
|
$
|
6.51
|
|
Average Sales Price - NGLs*
|
|
$
|
2.05
|
|
|
$
|
3.40
|
|
|
$
|
2.36
|
|
Average Sales Price - Condensate*
|
|
$
|
2.44
|
|
|
$
|
3.47
|
|
|
$
|
4.23
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Average Sales Price - Total Company
|
|
$
|
2.73
|
|
|
$
|
3.56
|
|
|
$
|
2.78
|
|
Costs - Production
|
|
|
|
|
|
|
||||||
Lifting
|
|
$
|
0.28
|
|
|
$
|
0.52
|
|
|
$
|
0.27
|
|
Ad Valorem, Severance and Other Taxes
|
|
0.09
|
|
|
0.13
|
|
|
0.06
|
|
|||
DD&A
|
|
1.00
|
|
|
1.09
|
|
|
0.97
|
|
|||
Total Production Costs
|
|
$
|
1.37
|
|
|
$
|
1.74
|
|
|
$
|
1.30
|
|
Costs - Gathering
|
|
|
|
|
|
|
||||||
Transportation
|
|
$
|
0.79
|
|
|
$
|
0.75
|
|
|
$
|
0.79
|
|
Operating Costs
|
|
0.17
|
|
|
0.30
|
|
|
0.20
|
|
|||
DD&A
|
|
0.08
|
|
|
0.12
|
|
|
0.08
|
|
|||
Total Gathering Costs
|
|
$
|
1.04
|
|
|
$
|
1.17
|
|
|
$
|
1.07
|
|
|
|
|
|
|
|
|
||||||
Total Costs
|
|
$
|
2.41
|
|
|
$
|
2.91
|
|
|
$
|
2.37
|
|
|
|
|
|
|
|
|
||||||
Margin
|
|
$
|
0.32
|
|
|
$
|
0.65
|
|
|
$
|
0.41
|
|
|
|
PA Ops
|
|
PA Ops
|
|
Other
|
|
Other
|
||||||||
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
||||||||
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
||||||||
|
|
March 31,
|
|
March 31,
|
|
March 31,
|
|
March 31,
|
||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Beginning Inventory (millions of tons)
|
|
0.1
|
|
|
0.2
|
|
|
0.3
|
|
|
0.1
|
|
||||
Coal Production (millions of tons)
|
|
5.4
|
|
|
6.5
|
|
|
0.3
|
|
|
0.6
|
|
||||
Ending Inventory (millions of tons)
|
|
0.3
|
|
|
0.2
|
|
|
—
|
|
|
0.1
|
|
||||
Sales - Company Produced (millions of tons)
|
|
5.3
|
|
|
6.5
|
|
|
0.4
|
|
|
0.5
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Sales Per Ton
|
|
$
|
42.99
|
|
|
$
|
58.82
|
|
|
$
|
54.81
|
|
|
$
|
61.54
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total Production Costs Per Ton
|
|
$
|
33.16
|
|
|
$
|
42.62
|
|
|
$
|
51.58
|
|
|
$
|
54.05
|
|
|
|
|
|
|
|
|
|
|
||||||||
Average Margin Per Ton Sold
|
|
$
|
9.83
|
|
|
$
|
16.20
|
|
|
$
|
3.23
|
|
|
$
|
7.49
|
|
Addback: DD&A Per Ton
|
|
$
|
6.45
|
|
|
$
|
6.66
|
|
|
$
|
3.03
|
|
|
$
|
3.32
|
|
Average Margin Per Ton, before DD&A
|
|
$
|
16.28
|
|
|
$
|
22.86
|
|
|
$
|
6.26
|
|
|
$
|
10.81
|
|
Cash Flow before Cap. Ex ($ MM)
|
|
$
|
86
|
|
|
$
|
149
|
|
|
$
|
3
|
|
|
$
|
5
|
|
|
|
2016
|
|
2017
|
||
Total Yearly Production (Bcfe) / % growth
|
|
~15%
|
|
|
TBD
*
|
|
Volumes Hedged (Bcf), as of 4/14/16
|
|
262.6
|
|
|
210.8
|
|
|
|
|
|
|
|
|
||||||
|
|
Q2 2016
|
|
2016
|
|
2017
|
||||||
Total NYMEX + Basis
*
(Bcf)
|
|
67.3
|
|
|
259.7
|
|
|
122.5
|
|
|||
Average Hedge Price ($/Mcf)
|
|
$
|
2.87
|
|
|
$
|
3.07
|
|
|
$
|
2.67
|
|
|
|
|
|
|
|
|
||||||
NYMEX Only Hedges Exposed to Basis (Bcf)
|
|
-
|
|
|
-
|
|
|
88.3
|
|
|||
Average Hedge Price ($/Mcf)
|
|
-
|
|
|
-
|
|
|
$
|
2.98
|
|
||
|
|
|
|
|
|
|
||||||
Physical Sales With Fixed Basis Exposed to NYMEX (Bcf)
|
|
3.4
|
|
|
2.9
|
|
|
-
|
|
|||
Average Hedge Basis Value ($/Mcf)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.04
|
)
|
|
-
|
|
|
|
2016
|
||||||
CNX Coal Resources LP ("CNXC") Adjusted EBITDA (20% undivided interest of PA Operations)
|
|
$
|
59
|
|
-
|
$
|
69
|
|
x5 (@ 100% interest)
|
|
$
|
295
|
|
-
|
$
|
345
|
|
Less: Noncontrolling Interest
|
|
(26
|
)
|
-
|
(31
|
)
|
||
Plus: CONSOL's Other Coal Division EBITDA
1
|
|
22
|
|
-
|
27
|
|
||
Plus: CONSOL's Other Miscellaneous Coal EBITDA
2
|
|
15
|
|
-
|
20
|
|
||
Less: CONSOL's Other Coal Division Costs and Expenses (including Legacy Liabilities' Costs)
3
|
|
(126
|
)
|
-
|
(131
|
)
|
||
CONSOL Energy's Pro Rata Coal Division Adjusted EBITDA
|
|
$
|
180
|
|
-
|
$
|
230
|
|
|
|
Three Months Ended
|
||||||||||||||||||
|
|
March 31,
|
||||||||||||||||||
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2015
|
||||||||||
Dollars in thousands
|
|
E&P Division
|
|
COAL Division
|
|
Other
1
|
|
Total Company
|
|
Total Company
|
||||||||||
Net (Loss) Income
|
|
$
|
(23,541
|
)
|
|
$
|
(49,015
|
)
|
|
$
|
(23,902
|
)
|
|
$
|
(96,458
|
)
|
|
$
|
79,030
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Less: Loss (Income) from Discontinued Operations
|
|
—
|
|
|
46,172
|
|
|
—
|
|
|
46,172
|
|
|
(244,317
|
)
|
|||||
Add: Interest Expense
|
|
653
|
|
|
1,733
|
|
|
47,480
|
|
|
49,866
|
|
|
55,122
|
|
|||||
Less: Interest Income
|
|
—
|
|
|
—
|
|
|
(214
|
)
|
|
(214
|
)
|
|
(1,143
|
)
|
|||||
Add: Income Taxes
|
|
—
|
|
|
—
|
|
|
(26,847
|
)
|
|
(26,847
|
)
|
|
195,898
|
|
|||||
Earnings Before Interest & Taxes (EBIT)
|
|
(22,888
|
)
|
|
(1,110
|
)
|
|
(3,483
|
)
|
|
(27,481
|
)
|
|
84,590
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Add: Depreciation, Depletion & Amortization
|
|
105,715
|
|
|
54,352
|
|
|
—
|
|
|
160,067
|
|
|
149,709
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings Before Interest, Taxes and DD&A (EBITDA) from Continuing Operations
|
|
$
|
82,827
|
|
|
$
|
53,242
|
|
|
$
|
(3,483
|
)
|
|
$
|
132,586
|
|
|
$
|
234,299
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Unrealized Loss(Gain) on Commodity Derivative Instruments
|
|
29,271
|
|
|
—
|
|
|
—
|
|
|
29,271
|
|
|
(60,004
|
)
|
|||||
Loss on Sale of Gathering Pipeline
|
|
12,636
|
|
|
—
|
|
|
—
|
|
|
12,636
|
|
|
—
|
|
|||||
Severance Expense
|
|
—
|
|
|
2,251
|
|
|
667
|
|
|
2,918
|
|
|
—
|
|
|||||
Loss on Debt Extinguishment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
67,734
|
|
|||||
Total Pre-tax Adjustments
|
|
41,907
|
|
|
2,251
|
|
|
667
|
|
|
44,825
|
|
|
7,730
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA
|
|
$
|
124,734
|
|
|
$
|
55,493
|
|
|
$
|
(2,816
|
)
|
|
$
|
177,411
|
|
|
$
|
242,029
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Less: Noncontrolling Interest
|
|
—
|
|
|
(1,114
|
)
|
|
—
|
|
|
(1,114
|
)
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA Attributable to Continuing Operations
|
|
$
|
124,734
|
|
|
$
|
54,379
|
|
|
$
|
(2,816
|
)
|
|
$
|
176,297
|
|
|
$
|
242,029
|
|
Organic Cash Flow From Continuing Operations
|
Three Months Ended March 31, 2016
|
||
Net Cash Provided by Continuing Operations
|
$
|
119,808
|
|
|
|
||
Capital Expenditures
|
(78,968
|
)
|
|
Net Investment in Equity Affiliates
|
(5,578
|
)
|
|
Organic Free Cash Flow from Continuing Operations
|
$
|
35,262
|
|
Free Cash Flow
|
Three Months Ended March 31, 2016
|
||
Net Cash Provided by Operating Activities
|
$
|
128,442
|
|
|
|
||
Capital Expenditures
|
(78,968
|
)
|
|
Capital Expenditures of Discontinued Operations
|
(5,737
|
)
|
|
Net Investment in Equity Affiliates
|
(5,578
|
)
|
|
Proceeds From Sales of Assets
|
8,453
|
|
|
Proceeds From Sale of Buchanan Mine
|
402,806
|
|
|
Free Cash Flow
|
$
|
449,418
|
|
(Dollars in thousands, except per share data)
|
Three Months Ended
|
||||||
(Unaudited)
|
March 31,
|
||||||
Revenues and Other Income:
|
2016
|
|
2015
|
||||
Natural Gas, NGLs and Oil Sales
|
$
|
181,255
|
|
|
$
|
224,438
|
|
Gain on Commodity Derivative Instruments
|
55,060
|
|
|
90,145
|
|
||
Coal Sales
|
251,895
|
|
|
416,151
|
|
||
Other Outside Sales
|
7,709
|
|
|
13,130
|
|
||
Purchased Gas Sales
|
8,618
|
|
|
3,597
|
|
||
Freight-Outside Coal
|
13,110
|
|
|
6,525
|
|
||
Miscellaneous Other Income
|
48,132
|
|
|
36,523
|
|
||
(Loss) Gain on Sale of Assets
|
(7,265
|
)
|
|
2,145
|
|
||
Total Revenue and Other Income
|
558,514
|
|
|
792,654
|
|
||
Costs and Expenses:
|
|
|
|
||||
Exploration and Production Costs
|
|
|
|
||||
Lease Operating Expense
|
27,739
|
|
|
37,256
|
|
||
Transportation, Gathering and Compression
|
93,974
|
|
|
75,521
|
|
||
Production, Ad Valorem, and Other Fees
|
8,303
|
|
|
9,192
|
|
||
Depreciation, Depletion and Amortization
|
105,715
|
|
|
87,444
|
|
||
Exploration and Production Related Other Costs
|
2,408
|
|
|
2,040
|
|
||
Purchased Gas Costs
|
7,868
|
|
|
2,957
|
|
||
Other Corporate Expenses
|
27,694
|
|
|
19,096
|
|
||
Selling, General, and Administrative Costs
|
17,563
|
|
|
21,824
|
|
||
Total Exploration and Production Costs
|
291,264
|
|
|
255,330
|
|
||
Coal Costs
|
|
|
|
||||
Operating and Other Costs
|
215,074
|
|
|
291,407
|
|
||
Depreciation, Depletion and Amortization
|
54,352
|
|
|
62,258
|
|
||
Freight Expense
|
13,110
|
|
|
6,525
|
|
||
Selling, General, and Administrative Costs
|
5,650
|
|
|
7,202
|
|
||
Other Corporate Expenses
|
3,143
|
|
|
6,074
|
|
||
Total Coal Costs
|
291,329
|
|
|
373,466
|
|
||
Other Costs
|
|
|
|
||||
Miscellaneous Operating Expense
|
3,188
|
|
|
10,384
|
|
||
Depreciation, Depletion and Amortization
|
—
|
|
|
7
|
|
||
Loss on Debt Extinguishment
|
—
|
|
|
67,734
|
|
||
Interest Expense
|
49,866
|
|
|
55,122
|
|
||
Total Other Costs
|
53,054
|
|
|
133,247
|
|
||
Total Costs And Expenses
|
635,647
|
|
|
762,043
|
|
||
(Loss) Earnings Before Income Tax
|
(77,133
|
)
|
|
30,611
|
|
||
Income Taxes
|
(26,847
|
)
|
|
195,898
|
|
||
Loss From Continuing Operations
|
(50,286
|
)
|
|
(165,287
|
)
|
||
(Loss) Income From Discontinued Operations, net
|
(46,172
|
)
|
|
244,317
|
|
||
Net (Loss) Income
|
(96,458
|
)
|
|
79,030
|
|
||
Less: Net Income Attributable to Noncontrolling Interest
|
1,114
|
|
|
—
|
|
||
Net (Loss) Income Attributable to CONSOL Energy Shareholders
|
$
|
(97,572
|
)
|
|
$
|
79,030
|
|
(Dollars in thousands, except per share data)
|
Three Months Ended
|
||||||
(Unaudited)
|
March 31,
|
||||||
Earnings Per Share
|
2016
|
|
2015
|
||||
Basic
|
|
|
|
||||
Loss from Continuing Operations
|
$
|
(0.22
|
)
|
|
$
|
(0.72
|
)
|
(Loss) Income from Discontinued Operations
|
(0.21
|
)
|
|
1.06
|
|
||
Total Basic (Loss) Earnings Per Share
|
$
|
(0.43
|
)
|
|
$
|
0.34
|
|
Dilutive
|
|
|
|
||||
Loss from Continuing Operations
|
$
|
(0.22
|
)
|
|
$
|
(0.72
|
)
|
(Loss) Income from Discontinued Operations
|
(0.21
|
)
|
|
1.06
|
|
||
Total Dilutive (Loss) Earnings Per Share
|
$
|
(0.43
|
)
|
|
$
|
0.34
|
|
|
|
|
|
||||
Dividends Paid Per Share
|
$
|
0.01
|
|
|
$
|
0.0625
|
|
|
Three Months Ended
|
||||||
(Dollars in thousands)
|
March 31,
|
||||||
(Unaudited)
|
2016
|
|
2015
|
||||
Net (Loss) Income
|
$
|
(96,458
|
)
|
|
$
|
79,030
|
|
Other Comprehensive Loss:
|
|
|
|
||||
Actuarially Determined Long-Term Liability Adjustments (Net of tax: $682, $90)
|
(2,484
|
)
|
|
(149
|
)
|
||
Reclassification of Cash Flow Hedges from OCI to Earnings (Net of tax: $5,624, $11,213)
|
(9,814
|
)
|
|
(19,314
|
)
|
||
|
|
|
|
||||
Other Comprehensive Loss
|
(12,298
|
)
|
|
(19,463
|
)
|
||
|
|
|
|
||||
Comprehensive (Loss) Income
|
(108,756
|
)
|
|
59,567
|
|
||
|
|
|
|
||||
Less: Net Income Attributable to Noncontrolling Interests
|
1,114
|
|
|
—
|
|
||
|
|
|
|
||||
Comprehensive (Loss) Income Attributable to CONSOL Energy Inc. Shareholders
|
$
|
(109,870
|
)
|
|
$
|
59,567
|
|
|
(Unaudited)
|
|
|
||||
(Dollars in thousands)
|
March 31,
2016 |
|
December 31,
2015 |
||||
ASSETS
|
|
|
|
||||
Current Assets:
|
|
|
|
||||
Cash and Cash Equivalents
|
$
|
426,650
|
|
|
$
|
72,578
|
|
Accounts and Notes Receivable:
|
|
|
|
||||
Trade
|
165,941
|
|
|
157,162
|
|
||
Other Receivables
|
149,490
|
|
|
121,881
|
|
||
Inventories
|
77,230
|
|
|
83,674
|
|
||
Recoverable Income Taxes
|
1,871
|
|
|
13,887
|
|
||
Prepaid Expenses
|
282,214
|
|
|
297,421
|
|
||
Current Assets of Discontinued Operations
|
43,047
|
|
|
58,160
|
|
||
Total Current Assets
|
1,146,443
|
|
|
804,763
|
|
||
Property, Plant and Equipment:
|
|
|
|
||||
Property, Plant and Equipment
|
14,639,990
|
|
|
14,595,952
|
|
||
Less—Accumulated Depreciation, Depletion and Amortization
|
5,549,599
|
|
|
5,396,295
|
|
||
Property, Plant, and Equipment of Discontinued Operations, Net
|
—
|
|
|
469,720
|
|
||
Total Property, Plant and Equipment—Net
|
9,090,391
|
|
|
9,669,377
|
|
||
Other Assets:
|
|
|
|
||||
Investment in Affiliates
|
251,628
|
|
|
237,330
|
|
||
Other
|
227,396
|
|
|
217,585
|
|
||
Other Assets of Discontinued Operations
|
12
|
|
|
847
|
|
||
Total Other Assets
|
479,036
|
|
|
455,762
|
|
||
TOTAL ASSETS
|
$
|
10,715,870
|
|
|
$
|
10,929,902
|
|
|
(Unaudited)
|
|
|
||||
(Dollars in thousands, except per share data)
|
March 31,
2016 |
|
December 31,
2015 |
||||
LIABILITIES AND EQUITY
|
|
|
|
||||
Current Liabilities:
|
|
|
|
||||
Accounts Payable
|
$
|
221,625
|
|
|
$
|
257,288
|
|
Current Portion of Long-Term Debt
|
5,316
|
|
|
5,855
|
|
||
Short-Term Notes Payable
|
851,500
|
|
|
952,000
|
|
||
Other Accrued Liabilities
|
486,906
|
|
|
440,523
|
|
||
Current Liabilities of Discontinued Operations
|
19,584
|
|
|
25,272
|
|
||
Total Current Liabilities
|
1,584,931
|
|
|
1,680,938
|
|
||
Long-Term Debt:
|
|
|
|
||||
Long-Term Debt
|
2,725,471
|
|
|
2,709,444
|
|
||
Capital Lease Obligations
|
33,490
|
|
|
35,008
|
|
||
Long-Term Debt of Discontinued Operations
|
—
|
|
|
3,753
|
|
||
Total Long-Term Debt
|
2,758,961
|
|
|
2,748,205
|
|
||
Deferred Credits and Other Liabilities:
|
|
|
|
||||
Deferred Income Taxes
|
52,844
|
|
|
74,629
|
|
||
Postretirement Benefits Other Than Pensions
|
623,525
|
|
|
630,892
|
|
||
Pneumoconiosis Benefits
|
118,178
|
|
|
111,903
|
|
||
Mine Closing
|
290,108
|
|
|
289,785
|
|
||
Gas Well Closing
|
164,124
|
|
|
163,842
|
|
||
Workers’ Compensation
|
68,846
|
|
|
69,812
|
|
||
Salary Retirement
|
86,369
|
|
|
91,596
|
|
||
Reclamation
|
34,490
|
|
|
34,150
|
|
||
Other
|
194,406
|
|
|
166,957
|
|
||
Deferred Credits and Other Liabilities of Discontinued Operations
|
—
|
|
|
11,417
|
|
||
Total Deferred Credits and Other Liabilities
|
1,632,890
|
|
|
1,644,983
|
|
||
TOTAL LIABILITIES
|
5,976,782
|
|
|
6,074,126
|
|
||
Stockholders’ Equity:
|
|
|
|
||||
Common Stock, $.01 Par Value; 500,000,000 Shares Authorized, 229,363,247 Issued and Outstanding at March 31, 2016; 229,054,236 Issued and Outstanding at December 31, 2015
|
2,297
|
|
|
2,294
|
|
||
Capital in Excess of Par Value
|
2,436,436
|
|
|
2,435,497
|
|
||
Preferred Stock, 15,000,000 shares authorized, None issued and outstanding
|
—
|
|
|
—
|
|
||
Retained Earnings
|
2,478,493
|
|
|
2,579,834
|
|
||
Accumulated Other Comprehensive Loss
|
(327,896
|
)
|
|
(315,598
|
)
|
||
Total CONSOL Energy Inc. Stockholders’ Equity
|
4,589,330
|
|
|
4,702,027
|
|
||
Noncontrolling Interest
|
149,758
|
|
|
153,749
|
|
||
TOTAL EQUITY
|
4,739,088
|
|
|
4,855,776
|
|
||
TOTAL LIABILITIES AND EQUITY
|
$
|
10,715,870
|
|
|
$
|
10,929,902
|
|
(Dollars in thousands, except per share data)
|
Common
Stock
|
|
Capital in
Excess
of Par
Value
|
|
Retained
Earnings
(Deficit)
|
|
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
|
—
|
|
|
—
|
|
|
(97,572
|
)
|
|
—
|
|
|
(97,572
|
)
|
|
1,114
|
|
|
(96,458
|
)
|
|||||||
Other Comprehensive Loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,298
|
)
|
|
(12,298
|
)
|
|
—
|
|
|
(12,298
|
)
|
|||||||
Comprehensive (Loss) Income
|
—
|
|
|
—
|
|
|
(97,572
|
)
|
|
(12,298
|
)
|
|
(109,870
|
)
|
|
1,114
|
|
|
(108,756
|
)
|
|||||||
Issuance of Common Stock
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|||||||
Treasury Stock Activity
|
—
|
|
|
—
|
|
|
(1,475
|
)
|
|
—
|
|
|
(1,475
|
)
|
|
—
|
|
|
(1,475
|
)
|
|||||||
Tax Cost From Stock-Based Compensation
|
—
|
|
|
(4,377
|
)
|
|
—
|
|
|
—
|
|
|
(4,377
|
)
|
|
—
|
|
|
(4,377
|
)
|
|||||||
Amortization of Stock-Based Compensation Awards
|
—
|
|
|
5,316
|
|
|
—
|
|
|
—
|
|
|
5,316
|
|
|
308
|
|
|
5,624
|
|
|||||||
Distributions to Noncontrolling Interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,413
|
)
|
|
(5,413
|
)
|
|||||||
Dividends ($0.01 per share)
|
—
|
|
|
—
|
|
|
(2,294
|
)
|
|
—
|
|
|
(2,294
|
)
|
|
—
|
|
|
(2,294
|
)
|
|||||||
Balance at March 31, 2016
|
$
|
2,297
|
|
|
$
|
2,436,436
|
|
|
$
|
2,478,493
|
|
|
$
|
(327,896
|
)
|
|
$
|
4,589,330
|
|
|
$
|
149,758
|
|
|
$
|
4,739,088
|
|
(Dollars in thousands)
|
Three Months Ended
|
||||||
(Unaudited)
|
March 31,
|
||||||
Operating Activities:
|
2016
|
|
2015
|
||||
Net (Loss) Income
|
$
|
(96,458
|
)
|
|
$
|
79,030
|
|
Adjustments to Reconcile Net Loss to Net Cash Provided By Operating Activities:
|
|
|
|
||||
Net Loss (Income) from Discontinued Operations
|
46,172
|
|
|
(244,317
|
)
|
||
Depreciation, Depletion and Amortization
|
160,067
|
|
|
149,709
|
|
||
Non-Cash Other Post-Employment Benefits
|
—
|
|
|
(10,366
|
)
|
||
Stock-Based Compensation
|
5,624
|
|
|
7,481
|
|
||
Loss (Gain) on Sale of Assets
|
7,265
|
|
|
(2,145
|
)
|
||
Loss on Debt Extinguishment
|
—
|
|
|
67,734
|
|
||
Gain on Commodity Derivative Instruments
|
(55,060
|
)
|
|
(90,145
|
)
|
||
Net Cash Received in Settlement of Commodity Derivative Instruments
|
84,331
|
|
|
30,141
|
|
||
Deferred Income Taxes
|
(27,127
|
)
|
|
200,300
|
|
||
Equity in Earnings of Affiliates
|
(16,665
|
)
|
|
(11,323
|
)
|
||
Return on Equity Investment
|
4,512
|
|
|
6,103
|
|
||
Changes in Operating Assets:
|
|
|
|
||||
Accounts and Notes Receivable
|
(19,911
|
)
|
|
26,664
|
|
||
Inventories
|
(7,476
|
)
|
|
(2,002
|
)
|
||
Prepaid Expenses
|
19,104
|
|
|
38,356
|
|
||
Changes in Other Assets
|
(9,751
|
)
|
|
7,037
|
|
||
Changes in Operating Liabilities:
|
|
|
|
||||
Accounts Payable
|
(11,487
|
)
|
|
(12,619
|
)
|
||
Accrued Interest
|
35,867
|
|
|
42,719
|
|
||
Other Operating Liabilities
|
849
|
|
|
(80,808
|
)
|
||
Changes in Other Liabilities
|
(4,147
|
)
|
|
(11,569
|
)
|
||
Other
|
4,099
|
|
|
7,909
|
|
||
Net Cash Provided by Continuing Operations
|
119,808
|
|
|
197,889
|
|
||
Net Cash Provided by Discontinued Operating Activities
|
8,634
|
|
|
30,481
|
|
||
Net Cash Provided by Operating Activities
|
128,442
|
|
|
228,370
|
|
||
Cash Flows from Investing Activities:
|
|
|
|
||||
Capital Expenditures
|
(78,968
|
)
|
|
(287,804
|
)
|
||
Proceeds from Sales of Assets
|
8,453
|
|
|
2,108
|
|
||
Net Investments in Equity Affiliates
|
(5,578
|
)
|
|
(27,992
|
)
|
||
Net Cash Used in Continuing Operations
|
(76,093
|
)
|
|
(313,688
|
)
|
||
Net Cash Provided by (Used in) Discontinued Investing Activities
|
397,069
|
|
|
(6,215
|
)
|
||
Net Cash Provided by (Used in) Investing Activities
|
320,976
|
|
|
(319,903
|
)
|
||
Cash Flows from Financing Activities:
|
|
|
|
||||
(Payments on) Proceeds from Short-Term Borrowings
|
(100,500
|
)
|
|
760,500
|
|
||
Payments on Miscellaneous Borrowings
|
(2,128
|
)
|
|
(2,464
|
)
|
||
Payments on Long-Term Notes, including Redemption Premium
|
—
|
|
|
(1,261,009
|
)
|
||
Net Proceeds from Revolver - CNX Coal Resources LP
|
15,000
|
|
|
—
|
|
||
Distributions to Noncontrolling Interest
|
(5,413
|
)
|
|
—
|
|
||
Proceeds from Securitization Facility
|
—
|
|
|
32,669
|
|
||
Proceeds from Issuance of Long-Term Notes
|
—
|
|
|
492,760
|
|
||
Tax Benefit from Stock-Based Compensation
|
—
|
|
|
15
|
|
||
Dividends Paid
|
(2,294
|
)
|
|
(14,400
|
)
|
||
Issuance of Common Stock
|
3
|
|
|
1,736
|
|
||
Purchases of Treasury Stock
|
—
|
|
|
(71,674
|
)
|
||
Debt Issuance and Financing Fees
|
—
|
|
|
(18,257
|
)
|
||
Net Cash Used in Continuing Operations
|
(95,332
|
)
|
|
(80,124
|
)
|
||
Net Cash Used in Discontinued Financing Activities
|
(14
|
)
|
|
(14
|
)
|
||
Net Cash Used in Financing Activities
|
(95,346
|
)
|
|
(80,138
|
)
|
||
Net Increase (Decrease) in Cash and Cash Equivalents
|
354,072
|
|
|
(171,671
|
)
|
||
Cash and Cash Equivalents at Beginning of Period
|
72,578
|
|
|
176,989
|
|
||
Cash and Cash Equivalents at End of Period
|
$
|
426,650
|
|
|
$
|
5,318
|
|