29 Oct 2013
CONSOL Energy Reports Third Quarter Pre-Tax Income of $11 million; Marcellus Production Volumes Increase 72% From Year-Earlier Quarter; All-In Marcellus Unit Costs Decrease $0.40 to $2.55 Per Mcfe; Quarterly Coal Costs Fall to $50.46 Per Ton
(Logo: http://photos.prnewswire.com/prnh/20120416/NE87957LOGO )
Pre-tax income for the third quarter was
Adjusted EBITDA1, which is a non-GAAP financial measure, was
CONSOL's Gas Division showed unit margin expansion, quarter-over-quarter, as the average sales price was nearly unchanged, while unit costs were lower, mostly due to higher volumes. Overall natural gas production was up 17%, quarter-over-quarter, aided by the 72% growth in the
"CONSOL's Gas Division continues to see the
Coal and gas production results, which were announced on
Cash flow from operations in the quarter was
Yesterday,
"While this transaction furthers CONSOL's E&P growth strategy," commented
Investors and analysts are encouraged to view details in the transaction release and slides, which are posted at the company website, at www.consolenergy.com.
1The terms "Adjusted Pre-Tax Income" and "Adjusted EBITDA" are non-GAAP financial measures, which are defined and reconciled to the GAAP Pre-Tax Income and GAAP net income below, under the caption "Non-GAAP Financial Measures."
Gas Division Results:
CONSOL's gas production in the quarter came from the following categories:
Coalbed Methane (CBM): Total production was 21.0 Bcfe, or a decrease of 3% from the 21.7 Bcfe produced in the year-earlier quarter. The company has reduced CBM drilling to focus on higher return projects.
Shallow: Total production was 6.8 Bcfe, or a decrease of 3% from the 7.0 Bcfe produced in the year-earlier quarter. The company continues to shift rigs and capital toward higher potential return Marcellus and
Other: The other category had production of 0.9 Bcfe, or an increase of 50% from the 0.6 Bcfe produced in the year-earlier quarter.
The table below summarizes the quarterly comparison of key metrics for the Gas Division:
|
GAS DIVISION RESULTS — Quarter-to-Quarter Comparison |
||||||||||||
|
Quarter |
Quarter |
|||||||||||
|
Ended |
Ended |
|||||||||||
|
September 30, 2013 |
September 30, 2012 |
|||||||||||
|
Total Revenue and Other Income ($ MM) |
$ |
223.1 |
$ |
191.1 |
||||||||
|
Net Income (Loss) Attributable to CONSOL Energy Shareholders |
$ |
(0.6) |
$ |
7.2 |
||||||||
|
Net Cash from Operating Activities ($ MM) |
$ |
120.2 |
$ |
14.7 |
||||||||
|
Total Period Production (Bcfe) |
46.1 |
39.5 |
||||||||||
|
Average Daily Production (MMcfe) |
500.9 |
429.0 |
||||||||||
|
Capital Expenditures ($ MM) |
$ |
273.5 |
$ |
166.6 |
||||||||
|
Production results are net of royalties. |
||||||||||||
PRICE AND COST DATA PER MCFE — Quarter-to-Quarter Comparison
The company experienced decreased profitability within the Gas Division when compared with the quarter ended
All-in unit costs in the
|
Quarter |
Quarter |
|||
|
Ended |
Ended |
|||
|
September 30, 2013 |
September 30, 2012 |
|||
|
Average Sales Price |
$4.20 |
$4.19 |
||
|
Costs - Production |
||||
|
Lifting |
$0.51 |
$0.57 |
||
|
Ad Valorem, Severance and Other Taxes |
$0.18 |
$0.17 |
||
|
DD&A |
$1.11 |
$1.12 |
||
|
Total Production Costs |
$1.80 |
$1.86 |
||
|
Costs - Gathering |
||||
|
Operating Costs |
$0.56 |
$0.65 |
||
|
Transportation |
$0.45 |
$0.39 |
||
|
DD&A |
$0.17 |
$0.20 |
||
|
Total Gathering Costs |
$1.18 |
$1.24 |
||
|
Gas Direct Administrative Selling & Other |
$0.25 |
$0.28 |
||
|
Total Costs |
$3.23 |
$3.38 |
||
|
Margin |
$0.97 |
$0.81 |
Note: Costs − The line item "gas direct administrative, selling, & other" excludes general administration, incentive compensation, and other corporate expenses.
Coal Division Results:
|
COAL DIVISION RESULTS BY PRODUCT CATEGORY - Quarter-To-Quarter Comparison |
||||||||||||||||||||||||||||||||||||
|
Low-Vol |
Low-Vol |
High-Vol |
High-Vol |
Thermal |
Thermal |
|||||||||||||||||||||||||||||||
|
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
|||||||||||||||||||||||||||||||
|
Ended |
Ended |
Ended |
Ended |
Ended |
Ended |
|||||||||||||||||||||||||||||||
|
September 30, |
September 30, |
September 30, |
September 30, |
September 30, |
September 30, |
|||||||||||||||||||||||||||||||
|
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
|||||||||||||||||||||||||||||||
|
Beginning Inventory (millions of tons) |
0.1 |
0.4 |
— |
— |
0.9 |
2.0 |
||||||||||||||||||||||||||||||
|
Coal Production (millions of tons) |
1.1 |
0.8 |
0.5 |
0.7 |
12.9 |
10.1 |
||||||||||||||||||||||||||||||
|
Ending Inventory (millions of tons) |
0.1 |
0.4 |
— |
— |
1.0 |
1.3 |
||||||||||||||||||||||||||||||
|
Sales - Company Produced (millions of tons) |
1.1 |
0.8 |
0.5 |
0.7 |
12.8 |
10.8 |
||||||||||||||||||||||||||||||
|
Sales Per Ton |
$ |
85.77 |
$ |
135.66 |
$ |
60.42 |
$ |
67.76 |
$ |
59.08 |
$ |
62.11 |
||||||||||||||||||||||||
|
Beginning Inventory Cost Per Ton |
$ |
64.76 |
$ |
69.84 |
$ |
— |
$ |
— |
$ |
55.36 |
$ |
56.03 |
||||||||||||||||||||||||
|
Total Direct Costs Per Ton |
$ |
41.07 |
$ |
55.61 |
$ |
29.85 |
$ |
30.10 |
$ |
30.38 |
$ |
32.24 |
||||||||||||||||||||||||
|
Royalty/Production Taxes Per Ton |
5.16 |
8.75 |
3.06 |
3.09 |
3.91 |
4.46 |
||||||||||||||||||||||||||||||
|
Direct Services to Operations Per Ton |
5.98 |
6.83 |
5.21 |
7.26 |
5.06 |
5.87 |
||||||||||||||||||||||||||||||
|
Retirement and Disability Per Ton |
5.57 |
8.63 |
3.09 |
3.89 |
3.43 |
4.04 |
||||||||||||||||||||||||||||||
|
DD&A Per Ton |
9.55 |
11.29 |
6.05 |
7.38 |
6.14 |
6.70 |
||||||||||||||||||||||||||||||
|
Total Production Costs |
$ |
67.33 |
$ |
91.11 |
$ |
47.26 |
$ |
51.72 |
$ |
48.92 |
$ |
53.31 |
||||||||||||||||||||||||
|
Ending Inventory Cost Per Ton |
$ |
(65.42) |
$ |
(87.32) |
$ |
— |
$ |
— |
$ |
(52.26) |
$ |
(51.55) |
||||||||||||||||||||||||
|
Total Cost Per Ton Sold |
$ |
67.18 |
$ |
83.09 |
$ |
47.25 |
$ |
55.29 |
$ |
49.07 |
$ |
53.81 |
||||||||||||||||||||||||
|
Average Margin Per Ton Sold |
$ |
18.59 |
$ |
52.57 |
$ |
13.17 |
$ |
12.47 |
$ |
10.01 |
$ |
8.30 |
||||||||||||||||||||||||
|
Addback: DD&A Per Ton |
$ |
9.55 |
$ |
11.29 |
$ |
6.05 |
$ |
7.38 |
$ |
6.14 |
$ |
6.70 |
||||||||||||||||||||||||
|
Average Margin Per Ton, before DD&A |
$ |
28.14 |
$ |
63.86 |
$ |
19.22 |
$ |
19.85 |
$ |
16.15 |
$ |
15.00 |
||||||||||||||||||||||||
|
Cash Flow before Cap. Ex and DD&A ($MM) |
$ |
31 |
$ |
51 |
$ |
10 |
$ |
14 |
$ |
207 |
$ |
162 |
||||||||||||||||||||||||
Sales and production tons exclude
Coal production in the quarter consisted of 1.1 million tons of low-vol, 0.5 million tons of high-vol, and 12.9 million tons of thermal, for a total of 14.5 million tons.
Of the thermal coal production, 12.4 million tons were from Northern Appalachia and 0.5 million tons were from Central Appalachia.
During the third quarter of 2013, CONSOL's total coal inventory increased by 158,000 tons to 1,075,000 tons. Thermal coal inventory increased by 198,000 tons to 971,000 tons, while low-vol coal inventory decreased by 40,000 tons, to 104,000 tons.
Coal Marketing Update:
Met Coal: In the third quarter, CONSOL's
CONSOL shipped 371,000 tons of its Bailey high vol met coal to customers. In the fourth quarter, CONSOL expects high vol shipments to
CONSOL continues to sell met coal from its Western Allegheny Energy joint venture to explore global opportunities for new met coal customers.
Thermal: At the end of the third quarter, CONSOL's NAPP mine inventories remained below normal levels. Also, CONSOL believes coal pricing has upside potential as
CONSOL is currently in negotiations to contract 2 - 3 million tons of thermal and high vol coal for 2014. CONSOL expects negotiations to conclude within the next few weeks.
Fourth quarter gas production, net to CONSOL, is expected to be approximately 46 – 48 Bcfe. If achieved, this would result in 2013 annual production of approximately 170 – 172 Bcfe.
Total hedged gas production in the 2013 fourth quarter is 24.0 Bcf, at an average price of
|
GAS DIVISION GUIDANCE |
||||||||||||||||||
|
2013 |
2014 |
2015 |
||||||||||||||||
|
Total Yearly Production (Bcfe) |
170-172 |
210-225 |
+25%-30% |
|||||||||||||||
|
Volumes Hedged (Bcf),as of 10/8/13 |
84.1 |
74.5 |
64.3 |
|||||||||||||||
|
Average Hedge Price ($/Mcf) |
$ |
4.70 |
$ |
4.81 |
$ |
4.18 |
||||||||||||
|
COAL DIVISION GUIDANCE |
||||||||||||||||||||||||
|
Q4 2013 |
2013 |
2014 |
2015 |
|||||||||||||||||||||
|
Estimated Coal Sales (millions of tons) |
13.6 - 14.0 |
57.0- 57.4 |
30.1 |
33.8 |
||||||||||||||||||||
|
Est. Low-Vol Met Sales |
0.7 -0.9 |
4.3-4.5 |
4.2 |
4.9 |
||||||||||||||||||||
|
Tonnage: Firm |
0.7 |
4.2 |
0.9 |
0.8 |
||||||||||||||||||||
|
Avg. Price: Sold (Firm) |
$ |
92.27 |
$ |
95.34 |
$ |
100.62 |
$ |
102.50 |
||||||||||||||||
|
Est. High-Vol Met Sales |
0.5+ |
2.8+ |
1.8 |
1.4 |
||||||||||||||||||||
|
Tonnage: Firm |
0.5 |
2.8 |
0.2 |
0.2 |
||||||||||||||||||||
|
Avg. Price: Sold (Firm) |
$ |
61.31 |
$ |
63.27 |
$ |
79.80 |
$ |
75.33 |
||||||||||||||||
|
Est. Thermal Sales |
12.4+ |
49.9+ |
24.1 |
27.5 |
||||||||||||||||||||
|
Tonnage: Firm |
12.4 |
49.9 |
18.9 |
10.1 |
||||||||||||||||||||
|
Avg. Price: Sold (Firm) |
$ |
58.19 |
$ |
58.94 |
$ |
64.05 |
$ |
67.00 |
||||||||||||||||
Note: While the data in the table are single point estimates, the inherent uncertainty of markets and mining operations means that investors should consider a reasonable range around these estimates. CONSOL has chosen not to forecast prices for open tonnage due to ongoing customer negotiations. In the thermal sales category, the open tonnage includes two items: sold, but unpriced tons and collared tons. There are no collared tons in 2014. Collared tons in 2015 are 1.4 million tons, with a ceiling of
Coal Division guidance for 2014 - 2015 excludes the five mines that will be sold in
Liquidity
Total company liquidity as of
As of
As of September 30, 2013,
About
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 it is useful to an investor in evaluating
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 |
||||||||||||||||
|
2013 |
2012 |
|||||||||||||||
|
Net (Loss) Attributable to CONSOL Energy Inc. Shareholders |
$ |
(63,651) |
$ |
(11,368) |
||||||||||||
|
Add: Interest Expense |
56,301 |
54,075 |
||||||||||||||
|
Less: Interest Income |
(4,300) |
(8,299) |
||||||||||||||
|
Add: Income Taxes |
74,623 |
(19,898) |
||||||||||||||
|
Earnings Before Interest & Taxes (EBIT) |
62,973 |
14,510 |
||||||||||||||
|
Add: Depreciation, Depletion & Amortization |
169,152 |
153,877 |
||||||||||||||
|
Earnings Before Interest, Taxes and DD&A (EBITDA) |
232,125 |
168,387 |
||||||||||||||
|
Adjustments: |
||||||||||||||||
|
Marcellus Title Defects |
12,984 |
-- |
||||||||||||||
|
Transaction Fees |
10,295 |
-- |
||||||||||||||
|
Pension Settlement |
6,296 |
-- |
||||||||||||||
|
Bailey Structural Incident Business Interruption Proceeds |
(2,658) |
-- |
||||||||||||||
|
Gain on Sale - Crowsnest Pass |
(15,260) |
-- |
||||||||||||||
|
Bailey Structural Incident |
— |
41,873 |
||||||||||||||
|
Total Pre-tax Adjustments |
11,657 |
41,873 |
||||||||||||||
|
Adjusted Earnings Before Interest, Taxes and DD&A ( Adjusted EBITDA) |
$ |
243,782 |
$ |
210,260 |
||||||||||||
Note: Income tax effect of Total Pre-tax Adjustments was
Forward-Looking Statements
Various statements in this release, including those that express a belief, expectation or intention, may be considered forward-looking statements (as defined in Section 21E of 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," 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 global economic conditions in any of the industries in which our customers operate, or sustained uncertainty in financial markets cause conditions we cannot predict; an extended decline in demand for or in the prices we receive for our coal and gas affecting our operating results and cash flows; our customers extending existing contracts or entering into new long-term contracts for coal; the expiration or failure to extend existing long-term contracts; our reliance on major customers; our inability to collect payments from customers if their creditworthiness declines; the disruption of rail, barge, gathering, processing and transportation facilities and other systems that deliver our coal and gas to market; a loss of our competitive position because of the competitive nature of the coal and gas industries, or a loss of our competitive position because of overcapacity in these industries impairing our profitability; our failure to maintain satisfactory labor relations; 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 regulations relating to greenhouse gas emissions on the demand for coal and natural gas, as well as the impact of any adopted regulations on our coal mining operations due to the venting of coalbed methane which occurs during mining; foreign currency fluctuations could adversely affect the competitiveness of our coal abroad; the risks inherent in coal and gas operations 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; our focus on new gas development projects and exploration for gas in areas where we have little or no proven gas reserves; decreases in the availability of, or increases in, the price of commodities and services used in our mining and gas operations, as well as our exposure under "take or pay" contracts we entered into with well service providers to obtain services of which if not used could impact our cost of production; obtaining, maintaining and renewing governmental permits and approvals for our coal and gas 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 coal and gas operations; the effects of stringent federal and state employee health and safety regulations, including the ability of regulators to shut down a mine or well; the potential for liabilities arising from environmental contamination or alleged environmental contamination in connection with our past or current coal and gas operations; the effects of mine closing, reclamation, gas well closing and certain other liabilities; uncertainties in estimating our economically recoverable coal and gas reserves; defects may exist in our chain of title and we may incur additional costs associated with perfecting title for coal or gas rights on some of our properties or failing to acquire these additional rights we may have to reduce 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; the impacts of various asbestos litigation claims; increased exposure to employee related long-term liabilities; increased exposure to multi-employer pension plan liabilities; minimum funding requirements by the Pension Protection Act of 2006 (the Pension Act) coupled with the significant investment and plan asset losses suffered during the recent economic decline has exposed us to making additional required cash contributions to fund the pension benefit plans which we sponsor and the multi-employer pension benefit plans in which we participate; 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; acquisitions and joint ventures that we recently have completed or entered into or may make in the future including the accuracy of our assessment of the acquired businesses and their risks, achieving any anticipated synergies, integrating the acquisitions and unanticipated changes that could affect assumptions we may have made and divestitures we anticipate may not occur or produce anticipated proceeds including joint venture partners paying anticipated carry obligations; the anti-takeover effects of our rights plan could prevent a change of control; increased exposure on our financial performance due to the degree we are leveraged; replacing our natural gas reserves, which if not replaced, will cause our gas reserves and gas production to decline; our ability to acquire water supplies needed for gas drilling, or our ability to dispose of water used or removed from strata in connection with our gas operations at a reasonable cost and within applicable environmental rules; 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; the following risks and uncertainties with respect to the coal mine sale transaction - the ability to obtain regulatory approvals for the transaction on the proposed terms and schedule, disruption to our business, including customer, employee and supplier relationships resulting from this transaction, risks that the conditions to closing may not be satisfied, and the impact of the transaction on our future operating results, our capital investment program, and our dividend; and other factors discussed in the 2012 Form 10-K under "Risk Factors," as updated by any subsequent Form 10-Qs, which are on file at the
|
CONSOL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Dollars in thousands, except per share data) |
|||||||||||||||||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||||||||||||||||
|
September 30, |
September 30, |
||||||||||||||||||||||||||||||
|
2013 |
2012 |
2013 |
2012 |
||||||||||||||||||||||||||||
|
Sales—Outside |
$ |
1,160,114 |
$ |
1,084,041 |
$ |
3,512,055 |
$ |
3,584,805 |
|||||||||||||||||||||||
|
Sales—Gas Royalty Interests |
15,506 |
12,968 |
46,738 |
34,707 |
|||||||||||||||||||||||||||
|
Sales—Purchased Gas |
1,608 |
953 |
4,372 |
2,443 |
|||||||||||||||||||||||||||
|
Freight—Outside |
11,563 |
27,430 |
35,749 |
126,195 |
|||||||||||||||||||||||||||
|
Other Income |
42,627 |
34,697 |
138,824 |
293,196 |
|||||||||||||||||||||||||||
|
Total Revenue and Other Income |
1,231,418 |
1,160,089 |
3,737,738 |
4,041,346 |
|||||||||||||||||||||||||||
|
Cost of Goods Sold and Other Operating Charges (exclusive of depreciation, depletion and amortization shown below) |
851,088 |
827,530 |
2,639,929 |
2,588,460 |
|||||||||||||||||||||||||||
|
Gas Royalty Interests Costs |
12,864 |
10,543 |
38,204 |
27,916 |
|||||||||||||||||||||||||||
|
Purchased Gas Costs |
941 |
737 |
2,961 |
2,123 |
|||||||||||||||||||||||||||
|
Freight Expense |
11,563 |
27,430 |
35,749 |
126,195 |
|||||||||||||||||||||||||||
|
Selling, General and Administrative Expenses |
33,472 |
36,681 |
104,265 |
109,412 |
|||||||||||||||||||||||||||
|
Depreciation, Depletion and Amortization |
169,152 |
153,877 |
489,774 |
463,048 |
|||||||||||||||||||||||||||
|
Interest Expense |
56,301 |
54,075 |
164,197 |
168,788 |
|||||||||||||||||||||||||||
|
Taxes Other Than Income |
85,463 |
80,587 |
251,575 |
256,543 |
|||||||||||||||||||||||||||
|
Total Costs |
1,220,844 |
1,191,460 |
3,726,654 |
3,742,485 |
|||||||||||||||||||||||||||
|
Earnings (Loss) Before Income Taxes |
10,574 |
(31,371) |
11,084 |
298,861 |
|||||||||||||||||||||||||||
|
Income Taxes |
74,623 |
(19,898) |
89,767 |
60,428 |
|||||||||||||||||||||||||||
|
Net (Loss) Income |
(64,049) |
(11,473) |
(78,683) |
238,433 |
|||||||||||||||||||||||||||
|
Add: Net Loss Attributable to Noncontrolling Interest |
398 |
105 |
942 |
134 |
|||||||||||||||||||||||||||
|
Net (Loss) Income Attributable to CONSOL Energy Inc. Shareholders |
$ |
(63,651) |
$ |
(11,368) |
$ |
(77,741) |
$ |
238,567 |
|||||||||||||||||||||||
|
Earnings Per Share: |
|||||||||||||||||||||||||||||||
|
Basic |
$ |
(0.28) |
$ |
(0.05) |
$ |
(0.34) |
$ |
1.05 |
|||||||||||||||||||||||
|
Dilutive |
$ |
(0.28) |
$ |
(0.05) |
$ |
(0.34) |
$ |
1.04 |
|||||||||||||||||||||||
|
Weighted Average Number of Common Shares Outstanding: |
|||||||||||||||||||||||||||||||
|
Basic |
228,876,336 |
227,654,395 |
228,640,671 |
227,491,284 |
|||||||||||||||||||||||||||
|
Dilutive |
228,876,336 |
227,654,395 |
228,640,671 |
229,191,870 |
|||||||||||||||||||||||||||
|
Dividends Paid Per Share |
$ |
0.125 |
$ |
0.125 |
$ |
0.250 |
$ |
0.375 |
|||||||||||||||||||||||
|
CONSOL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (Dollars in thousands) |
|||||||||||||||||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||||||||||||||||
|
September 30, |
September 30, |
||||||||||||||||||||||||||||||
|
2013 |
2012 |
2013 |
2012 |
||||||||||||||||||||||||||||
|
Net (Loss) Income |
$ |
(64,049) |
$ |
(11,473) |
$ |
(78,683) |
$ |
238,433 |
|||||||||||||||||||||||
|
Other Comprehensive Income (Loss): |
|||||||||||||||||||||||||||||||
|
Actuarially Determined Long-Term Liability Adjustments (Net of tax: ($15,422), ($4,775), ($70,161), ($45,242)) |
24,980 |
7,921 |
113,641 |
75,080 |
|||||||||||||||||||||||||||
|
Net Increase (Decrease) in the Value of Cash Flow Hedges (Net of tax: ($8,536), $4,161, ($26,036), ($51,716)) |
13,246 |
(6,459) |
40,400 |
80,280 |
|||||||||||||||||||||||||||
|
Reclassification of Cash Flow Hedges from OCI to Earnings (Net of tax: $14,025, $29,683, $36,551, $97,760) |
(24,354) |
(47,809) |
(56,595) |
(153,597) |
|||||||||||||||||||||||||||
|
Other Comprehensive Income (Loss) |
13,872 |
(46,347) |
97,446 |
1,763 |
|||||||||||||||||||||||||||
|
Comprehensive (Loss) Income |
(50,177) |
(57,820) |
18,763 |
240,196 |
|||||||||||||||||||||||||||
|
Comprehensive Loss Attributable to Noncontrolling Interest |
398 |
105 |
942 |
134 |
|||||||||||||||||||||||||||
|
Comprehensive (Loss) Income Attributable to CONSOL Energy Inc. Shareholders |
$ |
(49,779) |
$ |
(57,715) |
$ |
19,705 |
$ |
240,330 |
|||||||||||||||||||||||
|
CONSOL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Dollars in thousands) |
|||||||||||
|
(Unaudited) |
|||||||||||
|
September 30, |
December 31, |
||||||||||
|
ASSETS |
|||||||||||
|
Current Assets: |
|||||||||||
|
Cash and Cash Equivalents |
$ |
21,086 |
$ |
21,878 |
|||||||
|
Accounts and Notes Receivable: |
|||||||||||
|
Trade |
436,388 |
428,328 |
|||||||||
|
Notes Receivable |
25,813 |
318,387 |
|||||||||
|
Other Receivables |
160,931 |
131,131 |
|||||||||
|
Accounts Receivable - Securitized |
44,364 |
37,846 |
|||||||||
|
Inventories |
238,348 |
247,766 |
|||||||||
|
Deferred Income Taxes |
81,825 |
148,104 |
|||||||||
|
Restricted Cash |
12,263 |
48,294 |
|||||||||
|
Prepaid Expenses |
162,418 |
157,360 |
|||||||||
|
Total Current Assets |
1,183,436 |
1,539,094 |
|||||||||
|
Property, Plant and Equipment: |
|||||||||||
|
Property, Plant and Equipment |
16,571,104 |
15,545,204 |
|||||||||
|
Less—Accumulated Depreciation, Depletion and Amortization |
5,940,247 |
5,354,237 |
|||||||||
|
Total Property, Plant and Equipment—Net |
10,630,857 |
10,190,967 |
|||||||||
|
Other Assets: |
|||||||||||
|
Deferred Income Taxes |
457,105 |
444,585 |
|||||||||
|
Restricted Cash |
— |
20,379 |
|||||||||
|
Investment in Affiliates |
261,218 |
222,830 |
|||||||||
|
Notes Receivable |
155 |
25,977 |
|||||||||
|
Other |
204,301 |
227,077 |
|||||||||
|
Total Other Assets |
922,779 |
940,848 |
|||||||||
|
TOTAL ASSETS |
$ |
12,737,072 |
$ |
12,670,909 |
|||||||
|
CONSOL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Dollars in thousands, except per share data) |
|||||||||||
|
(Unaudited) |
|||||||||||
|
September 30, |
December 31, |
||||||||||
|
LIABILITIES AND EQUITY |
|||||||||||
|
Current Liabilities: |
|||||||||||
|
Accounts Payable |
$ |
512,182 |
$ |
507,982 |
|||||||
|
Current Portion of Long-Term Debt |
13,182 |
13,485 |
|||||||||
|
Short-Term Notes Payable |
47,000 |
25,073 |
|||||||||
|
Accrued Income Taxes |
87,965 |
34,219 |
|||||||||
|
Borrowings Under Securitization Facility |
44,364 |
37,846 |
|||||||||
|
Other Accrued Liabilities |
868,904 |
768,494 |
|||||||||
|
Total Current Liabilities |
1,573,597 |
1,387,099 |
|||||||||
|
Long-Term Debt: |
|||||||||||
|
Long-Term Debt |
3,123,755 |
3,124,473 |
|||||||||
|
Capital Lease Obligations |
48,176 |
50,113 |
|||||||||
|
Total Long-Term Debt |
3,171,931 |
3,174,586 |
|||||||||
|
Deferred Credits and Other Liabilities: |
|||||||||||
|
Postretirement Benefits Other Than Pensions |
2,814,234 |
2,832,401 |
|||||||||
|
Pneumoconiosis Benefits |
178,508 |
174,781 |
|||||||||
|
Mine Closing |
460,515 |
446,727 |
|||||||||
|
Gas Well Closing |
197,093 |
148,928 |
|||||||||
|
Workers' Compensation |
156,568 |
155,648 |
|||||||||
|
Salary Retirement |
74,108 |
218,004 |
|||||||||
|
Reclamation |
49,487 |
47,965 |
|||||||||
|
Other |
103,855 |
131,025 |
|||||||||
|
Total Deferred Credits and Other Liabilities |
4,034,368 |
4,155,479 |
|||||||||
|
TOTAL LIABILITIES |
8,779,896 |
8,717,164 |
|||||||||
|
Stockholders' Equity: |
|||||||||||
|
Common Stock, $.01 Par Value; 500,000,000 Shares Authorized, 228,936,248 Issued and Outstanding at September 30, 2013; 228,129,467 Issued and 228,094,712 Outstanding at December 31, 2012 |
2,292 |
2,284 |
|||||||||
|
Capital in Excess of Par Value |
2,347,973 |
2,296,908 |
|||||||||
|
Preferred Stock, 15,000,000 authorized, None issued and outstanding |
— |
— |
|||||||||
|
Retained Earnings |
2,257,796 |
2,402,551 |
|||||||||
|
Accumulated Other Comprehensive Loss |
(649,896) |
(747,342) |
|||||||||
|
Common Stock in Treasury, at Cost— No Shares at September 30, 2013 and 34,755 Shares at December 31, 2012 |
— |
(609) |
|||||||||
|
Total CONSOL Energy Inc. Stockholders' Equity |
3,958,165 |
3,953,792 |
|||||||||
|
Noncontrolling Interest |
(989) |
(47) |
|||||||||
|
TOTAL EQUITY |
3,957,176 |
3,953,745 |
|||||||||
|
TOTAL LIABILITIES AND EQUITY |
$ |
12,737,072 |
$ |
12,670,909 |
|||||||
|
CONSOL ENERGY INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Dollars in thousands, except per share data) |
|||||||||||||||||||||||||||||||||||||||||||||||
|
Common Stock |
Capital in Excess of Par Value |
Retained Earnings (Deficit) |
Accumulated Other Comprehensive Income (Loss) |
Common Stock in Treasury |
Total CONSOL Energy Inc. |
Non- Controlling Interest |
Total Equity |
||||||||||||||||||||||||||||||||||||||||
|
Balance at December 31, 2012 |
$ |
2,284 |
$ |
2,296,908 |
$ |
2,402,551 |
$ |
(747,342) |
$ |
(609) |
$ |
3,953,792 |
$ |
(47) |
$ |
3,953,745 |
|||||||||||||||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||||||||||||||||||||||||||||||
|
Net Loss |
— |
— |
(77,741) |
— |
— |
(77,741) |
(942) |
(78,683) |
|||||||||||||||||||||||||||||||||||||||
|
Other Comprehensive Income |
— |
— |
— |
97,446 |
— |
97,446 |
— |
97,446 |
|||||||||||||||||||||||||||||||||||||||
|
Comprehensive (Loss) Income |
— |
— |
(77,741) |
97,446 |
— |
19,705 |
(942) |
18,763 |
|||||||||||||||||||||||||||||||||||||||
|
Issuance of Common Stock |
8 |
2,690 |
— |
— |
— |
2,698 |
— |
2,698 |
|||||||||||||||||||||||||||||||||||||||
|
Treasury Stock Activity |
— |
— |
(9,803) |
— |
609 |
(9,194) |
— |
(9,194) |
|||||||||||||||||||||||||||||||||||||||
|
Tax Cost From Stock- Based Compensation |
— |
(2,539) |
— |
— |
— |
(2,539) |
— |
(2,539) |
|||||||||||||||||||||||||||||||||||||||
|
Amortization of Stock- Based Compensation Awards |
— |
50,914 |
— |
— |
— |
50,914 |
— |
50,914 |
|||||||||||||||||||||||||||||||||||||||
|
Dividends ($0.250 per share) |
— |
— |
(57,211) |
— |
— |
(57,211) |
— |
(57,211) |
|||||||||||||||||||||||||||||||||||||||
|
Balance at September 30, 2013 |
$ |
2,292 |
$ |
2,347,973 |
$ |
2,257,796 |
$ |
(649,896) |
$ |
— |
$ |
3,958,165 |
$ |
(989) |
$ |
3,957,176 |
|||||||||||||||||||||||||||||||
|
CONSOL ENERGY INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Dollars in thousands) |
||||||||||||||||||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||||||||||||||
|
September 30, |
September 30, |
|||||||||||||||||||||||||||||||
|
2013 |
2012 |
2013 |
2012 |
|||||||||||||||||||||||||||||
|
Operating Activities: |
||||||||||||||||||||||||||||||||
|
Net (Loss) Income |
$ |
(64,049) |
$ |
(11,473) |
$ |
(78,683) |
$ |
238,433 |
||||||||||||||||||||||||
|
Adjustments to Reconcile Net (Loss) Income to Net Cash Provided By Operating Activities: |
||||||||||||||||||||||||||||||||
|
Depreciation, Depletion and Amortization |
169,152 |
153,877 |
489,774 |
463,048 |
||||||||||||||||||||||||||||
|
Stock-Based Compensation |
11,673 |
11,488 |
50,914 |
38,423 |
||||||||||||||||||||||||||||
|
Gain on Sale of Assets |
(19,836) |
(276) |
(52,794) |
(190,257) |
||||||||||||||||||||||||||||
|
Amortization of Mineral Leases |
1,253 |
187 |
2,014 |
3,818 |
||||||||||||||||||||||||||||
|
Deferred Income Taxes |
(38,097) |
(35,850) |
(31,099) |
(5,225) |
||||||||||||||||||||||||||||
|
Equity in Earnings of Affiliates |
(3,609) |
(7,573) |
(20,276) |
(22,676) |
||||||||||||||||||||||||||||
|
Changes in Operating Assets: |
||||||||||||||||||||||||||||||||
|
Accounts and Notes Receivable |
(14,215) |
(26,675) |
11,145 |
13,359 |
||||||||||||||||||||||||||||
|
Inventories |
(10,354) |
38,522 |
9,418 |
(8,204) |
||||||||||||||||||||||||||||
|
Prepaid Expenses |
(33,692) |
(21,071) |
(9,259) |
(1,362) |
||||||||||||||||||||||||||||
|
Changes in Other Assets |
(194) |
(19,565) |
24,318 |
(8,961) |
||||||||||||||||||||||||||||
|
Changes in Operating Liabilities: |
||||||||||||||||||||||||||||||||
|
Accounts Payable |
(7,083) |
46,484 |
(20,553) |
5,218 |
||||||||||||||||||||||||||||
|
Other Operating Liabilities |
180,759 |
54,563 |
174,740 |
(11,130) |
||||||||||||||||||||||||||||
|
Changes in Other Liabilities |
5,341 |
(21,987) |
8,148 |
1,469 |
||||||||||||||||||||||||||||
|
Other |
18,562 |
1,563 |
31,198 |
14,210 |
||||||||||||||||||||||||||||
|
Net Cash Provided by Operating Activities |
195,611 |
162,214 |
589,005 |
530,163 |
||||||||||||||||||||||||||||
|
Investing Activities: |
||||||||||||||||||||||||||||||||
|
Capital Expenditures |
(437,909) |
(437,622) |
(1,195,909) |
(1,152,021) |
||||||||||||||||||||||||||||
|
Change in Restricted Cash |
(12,263) |
— |
56,410 |
— |
||||||||||||||||||||||||||||
|
Proceeds from Sales of Assets |
357,373 |
331,713 |
598,174 |
583,942 |
||||||||||||||||||||||||||||
|
Net Investments In Equity Affiliates |
(1,512) |
3,138 |
(18,112) |
(18,701) |
||||||||||||||||||||||||||||
|
Net Cash Used in Investing Activities |
(94,311) |
(102,771) |
(559,437) |
(586,780) |
||||||||||||||||||||||||||||
|
Financing Activities: |
||||||||||||||||||||||||||||||||
|
(Payments on) Proceeds from Short-Term Borrowings |
(126,000) |
— |
47,000 |
— |
||||||||||||||||||||||||||||
|
Payments on Miscellaneous Borrowings |
(2,128) |
(1,903) |
(32,290) |
(6,565) |
||||||||||||||||||||||||||||
|
Proceeds from Securitization Facility |
3,645 |
— |
6,518 |
— |
||||||||||||||||||||||||||||
|
Tax Benefit from Stock-Based Compensation |
131 |
970 |
2,316 |
2,578 |
||||||||||||||||||||||||||||
|
Dividends Paid |
(28,610) |
(28,457) |
(57,211) |
(85,290) |
||||||||||||||||||||||||||||
|
Issuance of Common Stock |
201 |
777 |
2,698 |
1,234 |
||||||||||||||||||||||||||||
|
Issuance of Treasury Stock |
609 |
— |
609 |
109 |
||||||||||||||||||||||||||||
|
Debt Issuance and Financing Fees |
— |
(79) |
— |
(227) |
||||||||||||||||||||||||||||
|
Net Cash Used in Financing Activities |
(152,152) |
(28,692) |
(30,360) |
(88,161) |
||||||||||||||||||||||||||||
|
Net (Decrease) Increase in Cash and Cash Equivalents |
(50,852) |
30,751 |
(792) |
(144,778) |
||||||||||||||||||||||||||||
|
Cash and Cash Equivalents at Beginning of Period |
71,938 |
200,207 |
21,878 |
375,736 |
||||||||||||||||||||||||||||
|
Cash and Cash Equivalents at End of Period |
$ |
21,086 |
$ |
230,958 |
$ |
21,086 |
$ |
230,958 |
||||||||||||||||||||||||
SOURCE
Investor: Dan Zajdel, at (724) 485-4169, or Tyler Lewis, at (724) 485-3157; Media: Lynn Seay, at (724) 485-4065