
31 Jan 2014
CONSOL Energy Reports Fourth Quarter Pre-Tax Income of $16 million; Continues to Explore Infrastructure Monetization Options
Fourth Quarter 2013 Results (in millions) |
||||||||
Pre-Tax Income |
$ |
16 |
||||||
Income Taxes |
$ |
131 |
||||||
Income from Continuing Ops |
$ |
147 |
||||||
Income from Discontinued Ops, net of tax |
$ |
591 |
||||||
Net Income |
$ |
738 |
||||||
(Logo: http://photos.prnewswire.com/prnh/20120416/NE87957LOGO )
After adjusting for several discrete items not found in security analysts' models, which are listed in the EBITDA reconciliation table, adjusted pre-tax income1 in the 2013 fourth quarter, a non-GAAP financial measure, was
Adjusted EBITDA1, which is a non-GAAP financial measure, was
CONSOL's Gas Division achieved record quarterly production of 48.5 Bcfe. Unit margins were
"Despite overachieving on many items we could control,
The low-vol coal category saw meaningful margin contraction, quarter-over-quarter, as a nearly
Cash flow from operations in the quarter was
"Looking to 2014, CONSOL is poised to increase its gas production by 30% and its coal production by 5 million tons, on an annual basis, when the
CONSOL continues to make progress in unlocking the value of its gas midstream assets. The two paths under consideration continue to be an MLP or sale. The company has been weighing the competing interests of valuation, liquidity, and maintenance of strategic control. The relative importance of these interests has changed recently. The sale of CONSOL's five
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:
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 |
|||||||||||
December 31, 2013 |
December 31, 2012 |
|||||||||||
Sales - Gas |
$ |
170.6 |
$ |
143.5 |
||||||||
Hedging Impact - Gas |
18.8 |
34.5 |
||||||||||
Sales - Oil |
3.4 |
2.5 |
||||||||||
Sales - NGLs |
11.3 |
4.8 |
||||||||||
Sales - Condensate |
2.5 |
0.6 |
||||||||||
Total Sales Revenue ($ MM) |
$ |
206.6 |
$ |
185.9 |
||||||||
Net Income Attributable to CONSOL Energy Shareholders |
$ |
1.9 |
$ |
9.4 |
||||||||
Net Cash Provided By (Used In) Operating Activities ($ MM) |
$ |
57.3 |
$ |
(57.0) |
||||||||
Total Period Production (Bcfe) |
48.5 |
41.8 |
||||||||||
Average Daily Production (MMcfe) |
527.0 |
454.7 |
||||||||||
Capital Expenditures ($ MM) |
$ |
299.5 |
$ |
124.4 |
||||||||
CONSOL's gas division production in the quarter came from the following categories:
Quarter |
Quarter |
|||||||||||
Ended |
Ended |
|||||||||||
December 31, 2013 |
December 31, 2012 |
% Increase/ |
||||||||||
GAS |
||||||||||||
Marcellus Sales Volumes (Bcf) |
18.2 |
11.9 |
52.9 |
% |
||||||||
CBM Sales Volumes (Bcf) |
20.3 |
21.4 |
(5.1) |
% |
||||||||
Shallow Oil and Gas Sales Volumes (Bcf) |
7.2 |
7.2 |
— |
% |
||||||||
Other Sales Volumes (Bcf) |
1.3 |
0.6 |
116.7 |
% |
||||||||
LIQUIDS* |
||||||||||||
NGLs Sales Volumes (Bcfe) |
1.1 |
0.5 |
120.0 |
% |
||||||||
Oil Sales Volumes (Bcfe) |
0.2 |
0.2 |
— |
% |
||||||||
Condensate Sales Volumes (Bcfe) |
0.2 |
- |
100.0 |
% |
||||||||
TOTAL |
48.5 |
41.8 |
16.0 |
% |
||||||||
Production results are net of royalties. *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. |
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 |
|||||||||||
(Per Mcfe) |
December 31, 2013 |
December 31, 2012 |
||||||||||
Average Sales Price - Gas |
$ |
3.63 |
$ |
3.49 |
||||||||
Hedging Impact - Gas |
$ |
0.40 |
$ |
0.84 |
||||||||
Average Sales Price - Oil* |
$ |
15.63 |
$ |
16.12 |
||||||||
Average Sales Price - NGLs* |
$ |
10.09 |
$ |
8.76 |
||||||||
Average Sales Price - Condensate* |
$ |
12.81 |
$ |
12.96 |
||||||||
Average Sales Price - Total Company |
$ |
4.26 |
$ |
4.44 |
||||||||
Costs - Production |
||||||||||||
Lifting |
$ |
0.53 |
$ |
0.52 |
||||||||
Ad Valorem, Severance and Other Taxes |
0.18 |
0.17 |
||||||||||
DD&A |
1.20 |
1.12 |
||||||||||
Total Production Costs |
$ |
1.91 |
$ |
1.81 |
||||||||
Costs - Gathering |
||||||||||||
Operating Costs |
$ |
0.60 |
$ |
0.51 |
||||||||
Transportation |
0.58 |
0.62 |
||||||||||
DD&A |
0.16 |
0.19 |
||||||||||
Total Gathering Costs |
$ |
1.34 |
$ |
1.32 |
||||||||
Gas Direct Administrative Selling & Other |
$ |
0.30 |
$ |
0.28 |
||||||||
Total Costs |
$ |
3.55 |
$ |
3.41 |
||||||||
Margin |
$ |
0.71 |
$ |
1.03 |
||||||||
*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: Costs − The line item "gas direct administrative, selling, & other" excludes general administration, incentive compensation, and other corporate expenses. |
Gas Marketing and Transportation Update:
Fourth quarter 2013 average dry gas prices, including the impact of our hedging program and net of basis, averaged
The company currently has a total of 1.3 Bcf per day of effective firm transportation capacity. This is comprised of 0.8 Bcf per day of firm capacity on existing pipelines, contracted volumes of 0.3 Bcf per day on several pipeline projects that will be completed over the next several years, and an additional 0.2 Bcf per day of long-term firm sales with a major customer that has their own firm capacity. Our firm capacity portfolio will support all of the CY 2014 production and the majority of our projected volumes for the three-year plan. We are in active negotiations with several pipelines to extend our firm capacity coverage for the longer term. The average cost for the existing and committed firm capacity is approximately
In addition to firm capacity, we have developed a processing portfolio to support the projected volumes from our wet production areas. We have agreements to support the processing of over 115 MMcf/d of gross gas volumes growing to more than 380 MMcf/d in the next twelve months. These commitments are sufficient to cover our processing requirements for the next two years. We will continue to layer in processing capacity to support the liquids development plan.
Coal Division Results:
Coal production in the quarter consisted of 1.2 million tons of low-vol, 0.6 million tons of high-vol, and 5.3 million tons of thermal, for a total of 7.1 million tons.
Of the thermal coal production, 4.8 million tons were from Northern Appalachia and 0.5 million tons were from Central Appalachia.
During the fourth quarter of 2013, CONSOL's total coal inventory decreased by 47,000 tons to 582,000 tons. Thermal coal inventory decreased by 104,000 tons to 421,000 tons, while low-vol coal inventory increased by 57,000 tons, to 161,000 tons.
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 |
|||||||||||||||||||||||||||||||
December 31, |
December 31, |
December 31, |
December 31, |
December 31, |
December 31, |
|||||||||||||||||||||||||||||||
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
|||||||||||||||||||||||||||||||
Beginning Inventory (millions of tons) |
0.1 |
0.4 |
— |
— |
0.5 |
1.0 |
||||||||||||||||||||||||||||||
Coal Production (millions of tons) |
1.2 |
0.7 |
0.6 |
0.6 |
5.3 |
5.3 |
||||||||||||||||||||||||||||||
Ending Inventory (millions of tons) |
0.2 |
0.3 |
— |
— |
0.4 |
0.6 |
||||||||||||||||||||||||||||||
Sales - Company Produced (millions of tons) |
1.1 |
0.8 |
0.6 |
0.6 |
5.5 |
5.7 |
||||||||||||||||||||||||||||||
Sales Per Ton |
$ |
81.84 |
$ |
128.79 |
$ |
58.88 |
$ |
69.51 |
$ |
64.66 |
$ |
69.18 |
||||||||||||||||||||||||
Beginning Inventory Cost Per Ton |
$ |
65.42 |
$ |
87.32 |
$ |
— |
$ |
— |
$ |
53.04 |
$ |
51.13 |
||||||||||||||||||||||||
Total Direct Costs Per Ton |
$ |
42.37 |
$ |
36.73 |
$ |
29.08 |
$ |
29.36 |
$ |
29.34 |
$ |
27.41 |
||||||||||||||||||||||||
Royalty/Production Taxes Per Ton |
5.36 |
6.80 |
2.35 |
1.45 |
2.64 |
2.96 |
||||||||||||||||||||||||||||||
Direct Services to Operations Per Ton |
7.06 |
7.27 |
5.93 |
5.14 |
6.69 |
6.73 |
||||||||||||||||||||||||||||||
Retirement and Disability Per Ton |
4.85 |
6.43 |
2.49 |
3.53 |
2.52 |
3.08 |
||||||||||||||||||||||||||||||
DD&A Per Ton |
9.12 |
10.80 |
5.50 |
7.05 |
5.23 |
5.82 |
||||||||||||||||||||||||||||||
Total Production Costs |
$ |
68.76 |
$ |
68.03 |
$ |
45.35 |
$ |
46.53 |
$ |
46.42 |
$ |
46.00 |
||||||||||||||||||||||||
Ending Inventory Cost Per Ton |
$ |
(65.68) |
$ |
(86.38) |
$ |
— |
$ |
— |
$ |
(50.82) |
$ |
(50.89) |
||||||||||||||||||||||||
Total Cost Per Ton Sold |
$ |
68.89 |
$ |
71.72 |
$ |
45.35 |
$ |
46.53 |
$ |
46.72 |
$ |
46.35 |
||||||||||||||||||||||||
Average Margin Per Ton Sold |
$ |
12.95 |
$ |
57.07 |
$ |
13.53 |
$ |
22.98 |
$ |
17.94 |
$ |
22.83 |
||||||||||||||||||||||||
Addback: DD&A Per Ton |
$ |
9.12 |
$ |
10.80 |
$ |
5.50 |
$ |
7.05 |
$ |
5.23 |
$ |
5.82 |
||||||||||||||||||||||||
Average Margin Per Ton, before DD&A |
$ |
22.07 |
$ |
67.87 |
$ |
19.03 |
$ |
30.03 |
$ |
23.17 |
$ |
28.65 |
||||||||||||||||||||||||
Cash Flow before Cap. Ex and DD&A ($MM) |
$ |
24 |
$ |
54 |
$ |
11 |
$ |
18 |
$ |
127 |
$ |
163 |
||||||||||||||||||||||||
Sales and production tons exclude CONSOL Energy's portion from equity affiliates and discontinued operations. Direct Costs per Ton include items such as labor and benefits, supplies, power, preparation costs, project expenses and gas well plugging costs. Direct Services to Operations Per Ton include items such as subsidence costs, direct administrative, selling expenses, permitting and compliance and asset retirement obligations. Retirement and Disability Per Ton Sold includes charges for pension, retiree medical and other employee related long-term liabilities. Sales tons times Average Margin Per Ton, before DD&A is meant to approximate the amount of cash generated for the low-vol, high-vol, and thermal coal categories. This cash generation will be offset by maintenance of production (MOP) capital expenditures. Table may not sum due to rounding. |
Coal Marketing Update:
Low Vol: During the fourth quarter, 1.1 million tons of low-vol coking coal from
High Vol: During the fourth quarter, 0.6 million tons of its Bailey high-vol coking coal was sold to customers in
Thermal: CONSOL's customer demand remained steady for contracted coal in the fourth quarter. Sales have been completed to ten different customers for 2.5 million tons in Q4 for 2014. For 2014 tons, CONSOL is currently active in negotiations for both domestic business and, in collaboration with third party marketers, on the export front. This has resulted in the successful development of new thermal and metallurgical markets in
First quarter gas production, net to CONSOL, is expected to be approximately 47 – 49 Bcfe, while annual 2014 production is expected to be 215 – 235 Bcfe.
Total hedged natural gas production in the 2014 first quarter is 31.9 Bcf, at an average price of
GAS DIVISION GUIDANCE |
||||||
2014 |
2015 |
2016 |
||||
Total Yearly Production (Bcfe) |
215-235 |
30% |
30% |
|||
Volumes Hedged (Bcf),as of 1/21/14 |
129.3 |
78.6 |
71.3 |
|||
Average Hedge Price ($/Mcf) |
$4.61 |
$4.10 |
$4.20 |
COAL DIVISION GUIDANCE |
||||||||||||||||||
Q1 2014 |
2014 |
2015 |
||||||||||||||||
Est. Total Coal Sales |
7.2 - 7.6 |
30.1 - 32.1 |
34.0 |
|||||||||||||||
Tonnage: Firm |
6.9 |
23.8 |
12.2 |
|||||||||||||||
Price: Sold (firm) |
$ |
64.75 |
$ |
65.35 |
$ |
69.23 |
||||||||||||
Est. Low-Vol Met Sales |
1.1 - 1.2 |
4.2 - 4.7 |
4.9 |
|||||||||||||||
Tonnage: Firm |
0.8 |
1.7 |
0.8 |
|||||||||||||||
Est. High-Vol Met Sales |
0.7+ |
2.3+ |
2.4 |
|||||||||||||||
Tonnage: Firm |
0.6 |
0.9 |
0.3 |
|||||||||||||||
Est. Thermal Sales |
5.6+ |
23.8+ |
26.7 |
|||||||||||||||
Tonnage: Firm |
5.5 |
21.2 |
11.1 |
|||||||||||||||
Note: While most of 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. Firm tonnage is tonnage that is both sold and priced, and excludes collared tons. CONSOL Energy has sold additional coal volumes that are not yet priced. Those volumes are excluded from this table. There are no collared tons in 2014. Collared tons in 2015 are 1.4 million tons, with a ceiling of $72.59 per ton and a floor of $48.59 per ton. Not included in the category breakdowns are the tons from equity affiliates Harrison Resources and Western Allegheny Energy (WAE). Harrison Resources has 0.1 million tons for Q1 2014, and 0.4 million tons for all of 2014 and 2015. WAE has 0.1 million tons for Q1 2014, and 0.5 million tons and 0.9 million tons for all of 2014, and 2015, respectively. |
Liquidity
Total company liquidity as of
As of
As of
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 |
||||||||
December 31, |
||||||||
2013 |
2012 |
|||||||
Net Income Attributable to CONSOL Energy Inc. Shareholders |
$ |
738,183 |
$ |
149,903 |
||||
Less: Net Income Attributable to Discontinued Operations, net of tax |
(591,144) |
(42,060) |
||||||
Add: Interest Expense |
55,004 |
51,270 |
||||||
Less: Interest Income |
(188) |
(3,959) |
||||||
Add: Income Taxes |
(130,720) |
36,492 |
||||||
Earnings Before Interest & Taxes (EBIT) |
71,135 |
191,646 |
||||||
Add: Depreciation, Depletion & Amortization |
122,285 |
110,573 |
||||||
Earnings Before Interest, Taxes and DD&A (EBITDA) from Continuing Operations |
193,420 |
302,219 |
||||||
Adjustments: |
||||||||
Transaction Fees |
3,496 |
— |
||||||
Accelerated Bank Fees |
3,196 |
— |
||||||
Pension Settlement |
1,949 |
— |
||||||
Marcellus Title Defects |
1,295 |
— |
||||||
PA Turnpike Settlement |
(9,000) |
— |
||||||
Gains On Sale of Assets |
(15,273) |
(91,602) |
||||||
Voluntary Severance Incentive Program |
— |
13,304 |
||||||
Total Pre-tax Adjustments |
(14,337) |
(78,298) |
||||||
Adjusted Earnings Before Interest, Taxes and DD&A ( Adjusted EBITDA) from Continuing Operations |
$ |
179,083 |
$ |
223,921 |
||||
Note: Income tax effect of Total Pre-tax Adjustments was ($8,106) and ($30,458) for the three months ended December 31, 2013 and December 31, 2012, respectively. |
Cautionary 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 economic conditions in any of the industries in which our customers operate or a worldwide financial downturn; an extended decline in prices we receive for our gas, natural gas liquids and coal including the impact on gas prices of our gas operations being concentrated in Appalachia which has experienced a dramatic increase in gas production and decline in gas pricing relative to the benchmark Henry Hub prices; 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 gas and coal to market; a loss of our competitive position because of the competitive nature of the 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 regulations relating to greenhouse gas emissions on the demand for natural gas and coal, 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; the risks inherent in gas and coal 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; 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 and renewing governmental permits and approvals for our gas and coal 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 well or mine; the potential for liabilities arising from environmental contamination or alleged environmental contamination in connection with our past or current gas and coal operations; the effects of mine closing, reclamation, gas well closing and certain other liabilities; uncertainties in estimating our economically recoverable gas and coal reserves; defects may exist in our chain of title and we may incur additional costs associated with perfecting title for gas or coal 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; 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; replacing our natural gas reserves, which if not replaced, will cause our gas reserves and gas production to decline; acquisitions that we may make in the future involve risks including the accuracy of our assessment of the acquired businesses and their risks, achieving any anticipated synergies, integrating the acquisitions and divestitures we may make may not occur or produce anticipated proceeds; existing and future gas joint ventures may restrict our operational and corporate flexibility, we may be materially impacted by actions taken by our joint venture partners and we may not realize anticipated benefits such as carried costs; 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; provisions of our debt agreements may restrict our flexibility and the risks associated with the degree to which we are leveraged; 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 risks in making strategic determinations, including the allocation of capital and other resources among our strategic opportunities may adversely affect our financial condition; failure by
A registration statement relating to the securities of the MLP that would be sold in the offering has not been filed with the
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
|||||||||||||||
(Unaudited) |
|||||||||||||||
(Dollars in thousands, except per share data) |
|||||||||||||||
Three Months |
Year Ended |
||||||||||||||
December 31, |
December 31, |
||||||||||||||
2013 |
2012 |
2013 |
2012 |
||||||||||||
Sales—Outside |
$ |
753,634 |
$ |
792,667 |
$ |
3,015,551 |
$ |
3,122,550 |
|||||||
Sales—Gas Royalty Interests |
16,464 |
14,697 |
63,202 |
49,405 |
|||||||||||
Sales—Purchased Gas |
2,160 |
874 |
6,531 |
3,316 |
|||||||||||
Freight—Outside |
3,946 |
13,426 |
35,438 |
107,079 |
|||||||||||
Other Income |
49,027 |
113,146 |
178,963 |
395,176 |
|||||||||||
Total Revenue and Other Income |
825,231 |
934,810 |
3,299,685 |
3,677,526 |
|||||||||||
Cost of Goods Sold and Other Operating Charges (exclusive of depreciation, depletion and amortization shown below) |
545,686 |
545,555 |
2,228,952 |
2,221,859 |
|||||||||||
Gas Royalty Interests' Costs |
14,823 |
10,951 |
53,028 |
38,867 |
|||||||||||
Purchased Gas Costs |
1,877 |
588 |
4,837 |
2,711 |
|||||||||||
Freight Expense |
3,946 |
13,426 |
35,438 |
107,079 |
|||||||||||
Selling, General and Administrative Expenses |
24,245 |
23,015 |
90,408 |
90,740 |
|||||||||||
Depreciation, Depletion and Amortization |
122,285 |
110,573 |
461,122 |
427,115 |
|||||||||||
Interest Expense |
55,004 |
51,270 |
219,198 |
220,042 |
|||||||||||
Taxes Other Than Income |
41,490 |
35,360 |
160,627 |
162,426 |
|||||||||||
Total Costs |
809,356 |
790,738 |
3,253,610 |
3,270,839 |
|||||||||||
Earnings from Continuing Operations Before Income Taxes |
15,875 |
144,072 |
46,075 |
406,687 |
|||||||||||
Income Taxes (Benefit) Expense |
(130,720) |
36,492 |
(33,189) |
88,728 |
|||||||||||
Income from Continuing Operations |
146,595 |
107,580 |
79,264 |
317,959 |
|||||||||||
Income from Discontinued Operations, Net of Tax |
591,144 |
42,060 |
579,792 |
70,114 |
|||||||||||
Net Income |
737,739 |
149,640 |
659,056 |
388,073 |
|||||||||||
Less: Net Loss Attributable to Noncontrolling Interest |
444 |
263 |
1,386 |
397 |
|||||||||||
Net Income Attributable to CONSOL Energy Inc. Shareholders |
$ |
738,183 |
$ |
149,903 |
$ |
660,442 |
$ |
388,470 |
|||||||
Earnings Per Share: |
|||||||||||||||
Basic: |
|||||||||||||||
Income from Continuing Operations |
0.64 |
0.47 |
0.35 |
1.40 |
|||||||||||
Income from Discontinued Operations |
2.58 |
0.19 |
2.54 |
0.31 |
|||||||||||
Net Income |
$ |
3.22 |
$ |
0.66 |
$ |
2.89 |
$ |
1.71 |
|||||||
Dilutive: |
|||||||||||||||
Income from Continuing Operations |
0.64 |
0.47 |
0.35 |
1.39 |
|||||||||||
Income from Discontinued Operations |
2.56 |
0.18 |
2.52 |
0.31 |
|||||||||||
Net Income |
$ |
3.20 |
$ |
0.65 |
$ |
2.87 |
$ |
1.70 |
|||||||
Weighted Average Number of Common Shares Outstanding: |
|||||||||||||||
Basic |
228,989,629 |
227,898,021 |
228,728,628 |
227,593,524 |
|||||||||||
Dilutive |
230,696,324 |
229,934,465 |
230,077,942 |
229,141,767 |
|||||||||||
Dividends Paid Per Share |
$ |
0.125 |
$ |
0.250 |
$ |
0.375 |
$ |
0.625 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
|||||||||||||||
(Unaudited) |
|||||||||||||||
(Dollars in thousands) |
|||||||||||||||
Three Months Ended |
For the Year Ended |
||||||||||||||
December 31, |
December 31, |
||||||||||||||
2013 |
2012 |
2013 |
2012 |
||||||||||||
Net Income |
$ |
737,739 |
$ |
149,640 |
$ |
659,056 |
$ |
388,073 |
|||||||
Other Comprehensive Income: |
|||||||||||||||
Actuarially Determined Long-Term Liability Adjustments (Net of tax: ($206,767), ($32,629), ($276,928), ($77,871) |
342,852 |
54,151 |
456,493 |
129,231 |
|||||||||||
Net Increase in the Value of Cash Flow Hedge (Net of tax: ($3,371), ($21,877), ($29,407), ($73,593)) |
5,231 |
33,960 |
45,631 |
114,240 |
|||||||||||
Reclassification of Cash Flow Hedges from Other Comprehensive Income to Earnings (Net of tax: $17,439, $23,724,$53,990, $121,484) |
(23,304) |
(35,662) |
(79,899) |
(189,259) |
|||||||||||
Other Comprehensive Income |
324,779 |
52,449 |
422,225 |
54,212 |
|||||||||||
Comprehensive Income |
1,062,518 |
202,089 |
1,081,281 |
442,285 |
|||||||||||
Less: Comprehensive Income Attributable to Noncontrolling Interest |
444 |
263 |
1,386 |
397 |
|||||||||||
Comprehensive Income Attributable to CONSOL Energy Inc. Shareholders |
$ |
1,062,962 |
$ |
202,352 |
$ |
1,082,667 |
$ |
442,682 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited) |
|||||||
(Dollars in thousands) |
|||||||
December 31, |
December 31, |
||||||
ASSETS |
|||||||
Current Assets: |
|||||||
Cash and Cash Equivalents |
$ |
327,420 |
$ |
21,862 |
|||
Accounts and Notes Receivable: |
|||||||
Trade |
332,574 |
428,328 |
|||||
Notes Receivable |
25,861 |
318,387 |
|||||
Other Receivables |
243,973 |
131,131 |
|||||
Accounts Receivable—Securitized |
— |
37,846 |
|||||
Inventories |
157,914 |
170,808 |
|||||
Deferred Income Taxes |
211,303 |
84,777 |
|||||
Recoverable Income Taxes |
10,705 |
— |
|||||
Restricted Cash |
— |
48,294 |
|||||
Prepaid Expenses |
135,842 |
148,431 |
|||||
Current Assets of Discontinued Operations |
— |
149,230 |
|||||
Total Current Assets |
1,445,592 |
1,539,094 |
|||||
Property, Plant and Equipment: |
|||||||
Property, Plant and Equipment |
13,578,509 |
12,121,557 |
|||||
Less—Accumulated Depreciation, Depletion and Amortization |
4,136,247 |
3,613,499 |
|||||
Property, Plant and Equipment of Discontinued Operations, net |
— |
1,682,909 |
|||||
Total Property, Plant and Equipment—Net |
9,442,262 |
10,190,967 |
|||||
Other Assets: |
|||||||
Restricted Cash |
— |
20,379 |
|||||
Investment in Affiliates |
291,675 |
222,830 |
|||||
Notes Receivable |
125 |
25,977 |
|||||
Other |
214,013 |
216,235 |
|||||
Other Assets of Discontinued Operations |
— |
782,112 |
|||||
Total Other Assets |
505,813 |
1,267,533 |
|||||
TOTAL ASSETS |
$ |
11,393,667 |
$ |
12,997,594 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited) |
|||||||
(Dollars in thousands, except per share data) |
|||||||
December 31, |
December 31, |
||||||
LIABILITIES AND EQUITY |
|||||||
Current Liabilities: |
|||||||
Accounts Payable |
$ |
514,580 |
$ |
498,515 |
|||
Short-Term Notes Payable |
— |
25,073 |
|||||
Current Portion of Long-Term Debt |
11,455 |
12,484 |
|||||
Accrued Income Taxes |
— |
34,219 |
|||||
Borrowings Under Securitization Facility |
— |
37,846 |
|||||
Other Accrued Liabilities |
565,697 |
545,748 |
|||||
Current Liabilities of Discontinued Operations |
28,239 |
233,214 |
|||||
Total Current Liabilities |
1,119,971 |
1,387,099 |
|||||
Long-Term Debt: |
|||||||
Long-Term Debt |
3,115,963 |
3,123,600 |
|||||
Capital Lease Obligations |
47,596 |
49,413 |
|||||
Long-Term Debt of Discontinued Operations |
— |
1,573 |
|||||
Total Long-Term Debt |
3,163,559 |
3,174,586 |
|||||
Deferred Credits and Other Liabilities: |
|||||||
Deferred Income Taxes |
242,643 |
326,685 |
|||||
Postretirement Benefits Other Than Pensions |
961,127 |
882,600 |
|||||
Pneumoconiosis Benefits |
111,971 |
114,136 |
|||||
Mine Closing |
320,723 |
289,818 |
|||||
Gas Well Closing |
175,603 |
146,002 |
|||||
Workers' Compensation |
71,468 |
60,396 |
|||||
Salary Retirement |
48,252 |
218,004 |
|||||
Reclamation |
40,706 |
47,965 |
|||||
Other |
131,355 |
118,307 |
|||||
Deferred Credits and Other Liabilities of Discontinued Operations |
— |
2,278,251 |
|||||
Total Deferred Credits and Other Liabilities |
2,103,848 |
4,482,164 |
|||||
TOTAL LIABILITIES |
6,387,378 |
9,043,849 |
|||||
Stockholders' Equity: |
|||||||
Common Stock, $.01 Par Value; 500,000,000 Shares Authorized, 229,145,736 Issued and Outstanding at December 31, 2013; 228,129,467 Issued and 228,094,712 Outstanding at December 31, 2012 |
2,294 |
2,284 |
|||||
Capital in Excess of Par Value |
2,364,592 |
2,296,908 |
|||||
Preferred Stock, 15,000,000 Shares Authorized, None Issued and Outstanding |
— |
— |
|||||
Retained Earnings |
2,964,520 |
2,402,551 |
|||||
Accumulated Other Comprehensive Loss - Continuing Operations |
(325,117) |
(747,342) |
|||||
Common Stock in Treasury, at Cost—No Shares at December 31, 2013 and 34,755 Shares at December 31, 2012 |
— |
(609) |
|||||
Total CONSOL Energy Inc. Stockholders' Equity |
5,006,289 |
3,953,792 |
|||||
Noncontrolling Interest |
— |
(47) |
|||||
TOTAL EQUITY |
5,006,289 |
3,953,745 |
|||||
TOTAL LIABILITIES AND EQUITY |
$ |
11,393,667 |
$ |
12,997,594 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY |
|||||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||||
(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. Stockholders' Equity |
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 |
|||||||||||||||
Net Income |
— |
— |
660,442 |
— |
— |
660,442 |
(1,386) |
659,056 |
|||||||||||||||||||||||
Gas Cash Flow Hedge (Net of $24,583 Tax) |
— |
— |
— |
(34,268) |
— |
(34,268) |
— |
(34,268) |
|||||||||||||||||||||||
Actuarially Determined Long-Term Liability Adjustments (Net of ($276,928) Tax) |
— |
— |
— |
456,493 |
— |
456,493 |
— |
456,493 |
|||||||||||||||||||||||
Comprehensive Income (Loss) |
— |
— |
660,442 |
422,225 |
— |
1,082,667 |
(1,386) |
1,081,281 |
|||||||||||||||||||||||
Issuance of Treasury Stock |
— |
— |
(12,641) |
— |
609 |
(12,032) |
— |
(12,032) |
|||||||||||||||||||||||
Issuance of Common Stock |
10 |
3,717 |
— |
— |
— |
3,727 |
— |
3,727 |
|||||||||||||||||||||||
Tax Cost from Stock-Based Compensation |
— |
(2,075) |
— |
— |
— |
(2,075) |
— |
(2,075) |
|||||||||||||||||||||||
Amortization of Stock-Based Compensation Awards |
— |
66,042 |
— |
— |
— |
66,042 |
— |
66,042 |
|||||||||||||||||||||||
Net Change in Noncontrolling Interest |
— |
— |
— |
— |
— |
— |
1,433 |
1,433 |
|||||||||||||||||||||||
Dividends ($0.375 per share) |
— |
— |
(85,832) |
— |
— |
(85,832) |
— |
(85,832) |
|||||||||||||||||||||||
Balance at December 31, 2013 |
$ |
2,294 |
$ |
2,364,592 |
$ |
2,964,520 |
$ |
(325,117) |
$ |
— |
$ |
5,006,289 |
$ |
— |
$ |
5,006,289 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||
(Dollars in Thousands) |
Three Months Ended |
Year Ended |
||||||||||||||
December 31, |
December 31, |
|||||||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||||||
Operating Activities: |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||||||||||
Net Income |
$ |
737,739 |
$ |
149,640 |
$ |
659,056 |
$ |
388,073 |
||||||||
Adjustments to Reconcile Net Income to Net Cash Provided By Continuing Operating Activities: |
||||||||||||||||
Net Income from Discontinued Operations |
(591,144) |
(42,060) |
(579,792) |
(70,114) |
||||||||||||
Depreciation, Depletion and Amortization |
122,285 |
110,573 |
461,122 |
427,115 |
||||||||||||
Stock-Based Compensation |
12,969 |
7,738 |
56,987 |
41,127 |
||||||||||||
Gain on Sale of Assets |
(15,273) |
(91,602) |
(67,480) |
(282,006) |
||||||||||||
Deferred Income Taxes |
(5,679) |
(13,704) |
(29,014) |
10,899 |
||||||||||||
Equity in Earnings of Affiliates |
(12,857) |
(4,372) |
(33,133) |
(27,048) |
||||||||||||
Changes in Operating Assets: |
||||||||||||||||
Accounts and Notes Receivable |
124,825 |
(33,577) |
135,970 |
(20,218) |
||||||||||||
Inventories |
1,894 |
18,773 |
12,894 |
21,166 |
||||||||||||
Prepaid Expenses |
5,469 |
9,457 |
(3,219) |
12,435 |
||||||||||||
Changes in Other Assets |
5,489 |
1,920 |
31,146 |
(7,041) |
||||||||||||
Changes in Operating Liabilities: |
||||||||||||||||
Accounts Payable |
(81,457) |
(16,134) |
(99,944) |
(23,918) |
||||||||||||
Other Operating Liabilities |
(212,077) |
(1,504) |
(39,464) |
(50,790) |
||||||||||||
Changes in Other Liabilities |
11,030 |
448 |
5,844 |
12,876 |
||||||||||||
Other |
9,450 |
6,744 |
42,597 |
24,786 |
||||||||||||
Net Cash Provided by Continuing Operations |
112,663 |
102,340 |
553,570 |
457,342 |
||||||||||||
Net Cash (Used In) Provided by Discontinued Operating Activities |
(42,908) |
95,610 |
105,206 |
270,771 |
||||||||||||
Net Cash Provided by Operating Activities |
69,755 |
197,950 |
658,776 |
728,113 |
||||||||||||
Investing Activities: |
||||||||||||||||
Capital Expenditures |
(482,722) |
(294,764) |
(1,496,056) |
(1,245,497) |
||||||||||||
Changes in Restricted Cash |
12,263 |
(48,294) |
68,673 |
(48,294) |
||||||||||||
Proceeds from Sales of Assets |
19,367 |
62,623 |
483,969 |
645,621 |
||||||||||||
Investments in Equity Affiliates |
(17,600) |
(4,750) |
(35,712) |
(23,451) |
||||||||||||
Net Cash Used in Continuing Operations |
(468,692) |
(285,185) |
(979,126) |
(671,621) |
||||||||||||
Net Cash Provided by (Used In) Discontinued Investing Activities |
826,148 |
(128,445) |
777,145 |
(328,789) |
||||||||||||
Net Cash Provided by (Used in) Investing Activities |
357,456 |
(413,630) |
(201,981) |
(1,000,410) |
||||||||||||
Financing Activities: |
||||||||||||||||
Payments on Short-Term Borrowings |
(47,000) |
— |
— |
— |
||||||||||||
Proceeds from (Payments on) Miscellaneous Borrowings |
292 |
22,289 |
(31,544) |
16,195 |
||||||||||||
(Payments on) Proceeds from Securitization Facility |
(44,364) |
37,846 |
(37,846) |
37,846 |
||||||||||||
Tax Benefit from Stock-Based Compensation |
613 |
6,100 |
2,929 |
8,678 |
||||||||||||
Dividends Paid |
(28,621) |
(56,988) |
(85,832) |
(142,278) |
||||||||||||
Proceeds from Issuance of Common Stock |
1,029 |
7,044 |
3,727 |
8,278 |
||||||||||||
Issuance of Treasury Stock |
(2,760) |
(9,594) |
(2,151) |
(9,485) |
||||||||||||
Debt Issuance and Financing Fees |
— |
17 |
— |
(210) |
||||||||||||
Net Cash (Used in) Provided by Continuing Operations |
(120,811) |
6,714 |
(150,717) |
(80,976) |
||||||||||||
Net Cash Used in Discontinued Financing Activities |
(66) |
(130) |
(520) |
(601) |
||||||||||||
Net Cash (Used in) Provided by Financing Activities |
(120,877) |
6,584 |
(151,237) |
(81,577) |
||||||||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
306,334 |
(209,096) |
305,558 |
(353,874) |
||||||||||||
Cash and Cash Equivalents at Beginning of Period |
21,086 |
230,958 |
21,862 |
375,736 |
||||||||||||
Cash and Cash Equivalents at End of Period |
$ |
327,420 |
$ |
21,862 |
$ |
327,420 |
$ |
21,862 |
SOURCE
Investor: Dan Zajdel, at (724) 485-4169; Tyler Lewis, at (724) 485-3157; Media: Kate O'Donovan, at (724) 485-3097; Brian Aiello, at (724) 485-3078