
27 Oct 2015
CONSOL Energy Reports Third Quarter Results; Net Income of $119 million, or $0.52 per Diluted Share; 2015 E&P Production Guidance Increased to 325 - 330 Bcfe; Multi-Year Sales Secured to Bring Pennsylvania Operations to 74% Sold for 2016; Dry Utica Shale Well in Monroe County, Ohio, 24-Hour IP Rate of 44.7 MMcf per Day
After adjusting for certain unusual items, which are listed in the EBITDA reconciliation table, the company had an adjusted net loss1 in the 2015 third quarter of
The third quarter earnings results included the following pre-tax items related to recent transactions:
- Recorded a
$100.9 million benefit related to changes in our retiree medical (OPEB) plan; - Recorded a
$99.1 million unrealized gain on commodity derivative instruments; - Recorded a
$48.5 million gain on the sale of our 49% interest in the Western Allegheny Energy (WAE) joint venture withRosebud Mining Company ; - Recorded
$7.7 million in severance expense; and - Recorded
$3.1 million in pension settlement expense.
"Despite depressed commodity prices, CONSOL remains focused on achieving our free cash flow base plan over the next 15 months," commented
CONSOL's E&P Division achieved record production of 86.1 Bcfe, or an increase of 33% from the 64.9 Bcfe produced in the year-earlier quarter. CONSOL is increasing the lower end of its 2015 annual gas production guidance by 5 Bcfe to 325-330 Bcfe, and the company expects approximately 20% annual gas production growth for 2016. The E&P Division's total unit costs declined during the quarter to
CONSOL's Coal Division produced 7.3 million tons in the 2015 third quarter, compared to 7.8 million tons in the year-earlier quarter. In the Virginia Operations, the company's
"A testament to our premium assets and our coal marketing team, CONSOL continues to see a tremendous amount of contracting success in, what continues to be, a brutal coal environment," commented
The benefit related to changes in
The unrealized gain on commodity derivative instruments represents changes in fair value of all existing gas commodity hedges on a mark-to-market basis.
During the third quarter, CONSOL Energy sold its 49% interest in WAE, which resulted in a recorded gain. The sale included the conveyance of 63 million tons of coal reserves, and the transaction closed on September 30, 2015.
Severance payments resulted from zero-based budgeting and department and employee realignments, and the company does not expect additional severance payments in future quarters.
The pension settlement expense occurs when the lump sum distributions made for a given plan year exceed the total of the service and interest costs for that same plan year. CONSOL expects between
E&P Division:
E&P Third Quarter Summary:
Production increased by 33% in the just-ended quarter, when compared to the year-earlier quarter. Despite increased production, total quarterly outside sales revenue decreased by
CONSOL's first dry Utica Gaut 4I well in
The tables below summarize the quarterly comparison of key metrics for the E&P Division:
E&P DIVISION RESULTS — Quarter-to-Quarter Comparison |
||||||||||||
Quarter |
Quarter |
Quarter |
||||||||||
Ended |
Ended |
Ended |
||||||||||
September 30, |
September 30, |
June 30, |
||||||||||
2015 |
2014 |
2015 |
||||||||||
Sales - Gas |
$ |
137.7 |
$ |
189.8 |
$ |
135.1 |
||||||
Realized Hedging Impact - Gas |
44.5 |
21.4 |
42.3 |
|||||||||
Sales - Oil |
1.7 |
2.7 |
1.2 |
|||||||||
Sales - NGLs |
7.6 |
31.9 |
15.0 |
|||||||||
Sales - Condensate |
10.8 |
12.0 |
8.7 |
|||||||||
Total Sales Revenue ($ MM) |
$ |
202.3 |
$ |
257.8 |
$ |
202.3 |
||||||
Net Income (Loss) ($ MM) |
$ |
30.3 |
$ |
24.4 |
$ |
(540.1) |
||||||
Net Cash Provided By Operating Activities ($ MM) |
$ |
236.9 |
$ |
207.0 |
$ |
297.9 |
||||||
Total Period Production (Bcfe) |
86.1 |
64.9 |
75.5 |
|||||||||
Average Daily Production (MMcfe) |
935.6 |
705.6 |
829.6 |
|||||||||
Capital Expenditures ($ MM) |
$ |
209.6 |
$ |
281.6 |
$ |
289.2 |
CONSOL's E&P Division production in the quarter came from the following categories:
Quarter |
Quarter |
Quarter |
|||||||||||||
Ended |
Ended |
Ended |
|||||||||||||
September 30, 2015 |
September 30, 2014 |
% Increase/ (Decrease) |
June 30, 2015 |
% Increase/ (Decrease) |
|||||||||||
GAS |
|||||||||||||||
Marcellus Sales Volumes (Bcf) |
38.1 |
27.0 |
41.1% |
33.6 |
13.4% |
||||||||||
Utica Sales Volumes (Bcf) |
10.2 |
4.3 |
137.2% |
7.1 |
43.7% |
||||||||||
CBM Sales Volumes (Bcf) |
18.5 |
20.0 |
(7.5)% |
18.8 |
(1.6)% |
||||||||||
Other Sales Volumes (Bcf) |
7.2 |
7.3 |
(1.4)% |
6.9 |
4.3% |
||||||||||
LIQUIDS* |
|||||||||||||||
NGLs Sales Volumes (Bcfe) |
9.6 |
5.3 |
81.1% |
7.2 |
33.3% |
||||||||||
Oil Sales Volumes (Bcfe) |
0.2 |
0.2 |
—% |
0.2 |
—% |
||||||||||
Condensate Sales Volumes (Bcfe) |
2.3 |
0.8 |
187.5% |
1.7 |
35.3% |
||||||||||
TOTAL |
86.1 |
64.9 |
32.7% |
75.5 |
14.0% |
||||||||||
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. |
Liquids production of 12.1 Bcfe, as a percentage of the total of 86.1 Bcfe, was approximately 14% in the just-ended quarter.
E&P PRICE AND COST DATA PER MCFE — Quarter-to-Quarter Comparison: |
||||||||||||
Quarter |
Quarter |
Quarter |
||||||||||
Ended |
Ended |
Ended |
||||||||||
(Per Mcfe) |
September 30, |
September 30, |
June 30, 2015 |
|||||||||
Average Sales Price - Gas |
$ |
1.86 |
$ |
3.24 |
$ |
2.03 |
||||||
Realized Hedging Impact - Gas |
$ |
0.60 |
$ |
0.36 |
$ |
0.64 |
||||||
Average Sales Price - Oil* |
$ |
9.03 |
$ |
15.02 |
$ |
7.69 |
||||||
Average Sales Price - NGLs* |
$ |
0.80 |
$ |
6.00 |
$ |
2.08 |
||||||
Average Sales Price - Condensate* |
$ |
4.64 |
$ |
14.66 |
$ |
5.21 |
||||||
Average Sales Price - Total Company |
$ |
2.35 |
$ |
3.97 |
$ |
2.68 |
||||||
Costs - Production |
||||||||||||
Lifting |
$ |
0.31 |
$ |
0.46 |
$ |
0.34 |
||||||
Ad Valorem, Severance |
0.10 |
0.13 |
0.09 |
|||||||||
DD&A |
0.93 |
1.13 |
1.03 |
|||||||||
Total Production Costs |
$ |
1.34 |
$ |
1.72 |
$ |
1.46 |
||||||
Costs - Gathering |
||||||||||||
Transportation |
$ |
0.79 |
$ |
0.62 |
$ |
0.83 |
||||||
Operating Costs |
0.29 |
0.43 |
0.32 |
|||||||||
DD&A |
0.09 |
0.13 |
0.11 |
|||||||||
Total Gathering Costs |
$ |
1.17 |
$ |
1.18 |
$ |
1.26 |
||||||
Gas Direct Administrative Selling & Other |
$ |
0.12 |
$ |
0.22 |
$ |
0.18 |
||||||
Total Costs |
$ |
2.63 |
$ |
3.12 |
$ |
2.90 |
||||||
Margin |
$ |
(0.28) |
$ |
0.85 |
$ |
(0.22) |
||||||
*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. |
The average sales price per Mcfe within the E&P Division was impaired in the just-ended quarter, when compared to the year-earlier quarter due to the continued decline in commodity prices.
The average sales price of
All-in unit costs in the
During the quarter, transportation costs were
E&P Marketing, Transportation, and Processing Update:
For the third quarter of 2015, CONSOL's average sales price for natural gas, natural gas liquids, oil, and condensate was $2.35 per Mcfe. CONSOL's average price for natural gas was $1.86 per Mcf for the quarter and, including hedging, was $2.46 per Mcf. During the third quarter, CONSOL produced NGL, oil, and condensate volumes of 12.1 Bcfe, or 14% of the company's total gas equivalent volumes. These liquids volumes were nearly double those of the year-earlier quarter, which then comprised 10% of the company's total gas equivalent volumes. The average realized price for all liquids for the third quarter of 2015 was $9.99 per barrel.
The company currently has a total of 1.2 Bcf per day of available firm transportation capacity. This is composed of 0.9 Bcf per day of firm capacity on existing pipelines and an additional 0.3 Bcf per day of long-term firm sales with major customers having their own firm capacity. Additionally, CONSOL has contracted volumes of approximately 0.6 Bcf per day on several pipeline projects that will be completed over the next several years. Even with the future expiration of certain transportation contracts, the company's effective firm transportation capacity will increase to approximately 1.6 Bcf per day. The average demand cost for the existing firm capacity is approximately $0.28 per MMBtu. The average demand cost for the existing and committed firm capacity is approximately $0.33 per MMBtu.
In addition to firm transportation capacity, CONSOL has developed a processing portfolio to support the projected volumes from its wet production areas. The company has agreements in place to support the processing of approximately 0.4 Bcf per day of gross natural gas volumes.
Coal Division Results:
Coal Division Third Quarter Summary:
During the third quarter of 2015, Pennsylvania Operations total unit costs were
During the quarter, Virginia Operations continued to optimize its cost structure with total unit costs being lower at
During the quarter, CONSOL's active coal operations generated
COAL DIVISION RESULTS BY SEGMENT - Quarter-To-Quarter Comparison |
||||||||||||||||||||||||
PA Ops |
PA Ops |
VA Ops |
VA Ops |
Other |
Other |
|||||||||||||||||||
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
|||||||||||||||||||
Ended |
Ended |
Ended |
Ended |
Ended |
Ended |
|||||||||||||||||||
September 30, |
September 30, |
September 30, |
September 30, |
September 30, |
September 30, |
|||||||||||||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
|||||||||||||||||||
Beginning Inventory (millions of tons) |
0.3 |
0.1 |
0.1 |
0.2 |
0.2 |
0.1 |
||||||||||||||||||
Coal Production (millions of tons) |
5.8 |
6.4 |
1.0 |
0.9 |
0.5 |
0.5 |
||||||||||||||||||
Ending Inventory (millions of tons) |
0.5 |
0.3 |
0.1 |
0.1 |
0.2 |
0.1 |
||||||||||||||||||
Sales - Company Produced (millions of tons) |
5.7 |
6.2 |
0.9 |
1.0 |
0.6 |
0.6 |
||||||||||||||||||
Sales Per Ton |
$ |
56.99 |
$ |
61.35 |
$ |
51.82 |
$ |
70.57 |
$ |
57.36 |
$ |
58.27 |
||||||||||||
Total Production Costs |
$ |
40.38 |
$ |
47.06 |
$ |
53.83 |
$ |
61.21 |
$ |
56.49 |
$ |
61.28 |
||||||||||||
Average Margin Per Ton Sold |
$ |
16.61 |
$ |
14.29 |
$ |
(2.01) |
$ |
9.36 |
$ |
0.87 |
$ |
(3.01) |
||||||||||||
Addback: DD&A Per Ton |
$ |
6.88 |
$ |
6.61 |
$ |
9.10 |
$ |
10.94 |
$ |
3.01 |
$ |
3.15 |
||||||||||||
Average Margin Per Ton, before DD&A |
$ |
23.49 |
$ |
20.90 |
$ |
7.09 |
$ |
20.30 |
$ |
3.88 |
$ |
0.14 |
||||||||||||
Cash Flow before Cap. Ex and DD&A ($MM) |
$ |
134 |
$ |
130 |
$ |
6 |
$ |
20 |
$ |
2 |
$ |
— |
||||||||||||
The Pennsylvania Operations include Bailey, Enlow Fork, and Harvey mines. The Virginia Operations include the Buchanan Mine. Other includes the Miller Creek Complex. Total Operating Costs per Ton include items such as labor and benefits, supplies, power, preparation costs, project expenses, gas well plugging costs, subsidence costs, permitting and compliance, asset retirement obligations and 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 Pennsylvanian Operations, Virginia Operations, and Other 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:
In the third quarter of 2015, CONSOL's Coal Division sold 7.2 million tons, which was slightly above the previous quarter's guidance range of 6.6 - 7.1 million tons.
Pennsylvania Operations:
In the third quarter of 2015, the Pennsylvania Operations sold 5.7 million tons, which exceeded previous quarter's guidance of 5.4-5.6 million tons.
The current thermal coal market remains extremely challenged due to low natural gas prices, tepid economic growth, and regulatory uncertainty. Despite these challenges, during the third quarter, CONSOL made substantial strategic and tactical progress through securing additional thermal coal commitments.
Strategically, CONSOL's Pennsylvania Operations increased its 2016 sold position to 19.3 million tons, or approximately 74% of the total estimated sales tons based on the midpoint of the guidance range. Also, CONSOL's Pennsylvania Operations sold positions for 2017 and 2018 increased to approximately 45% and 41%, respectively. Cumulatively, these multi-year commitments allow the Pennsylvania Operations to efficiently operate at an expected five-day per week work schedule, which also provides economies of scale to lower unit costs. The structure of these multi-year commitments price coal in 2016 but also allow for higher prices in 2017, and beyond, when markets are expected to strengthen. Domestic thermal coal prices are in contango, which ties to a few contracts that have prices locked in for 2017 and 2018.
Tactically, continuing into the fourth quarter, CONSOL is positioned to selectively capture additional power plants across the eastern U.S., as well as spot sales, both domestic and international. CONSOL expects that these incremental sales will increase the 2016 sold position to over 90% by year-end. As CONSOL continues to secure market share, and as overall U.S. coal demand declines, the company expects the idling of coal mines across a number of basins. This supply response will allow CONSOL to selectively layer-in additional incremental sales for 2016, and beyond.
Virginia Operations:
In the third quarter of 2015, CONSOL sold 0.9 million tons of its Buchanan low-vol coal, which was in-line with previous quarter's guidance of 0.8-1.0 million tons. Despite the continued degradation across the domestic and international metallurgical markets, Buchanan's low cost position allows it to compete in a challenging environment. Also during the quarter, CONSOL contracted for 0.9 million additional tons for 2015 and expects to capture ongoing opportunities throughout the year. CONSOL has been successful developing new markets both domestically and in the
Other:
In the third quarter, CONSOL sold 0.6 million tons of
E&P Division Guidance:
CONSOL expects fourth quarter 2015 gas production to be approximately 92-97 Bcfe, which would result in annual 2015 production guidance between 325-330 Bcfe, or 39% growth compared to 2014 total production.
Total hedged natural gas production in the 2015 fourth quarter is 63.3 Bcf. The annual gas hedge position is shown in the table below:
E&P DIVISION GUIDANCE |
|||||||||
2015 |
2016 |
||||||||
Total Yearly Production (Bcfe) |
325-330 |
~20% |
|||||||
Volumes Hedged (Bcf), as of 10/09/15 |
173.5* |
224.0 |
|||||||
* Includes 2015 actual settlements of 110.1 Bcf. |
GAS HEDGES |
||||||||||||
Q4 2015 |
2015 |
2016 |
||||||||||
Total NYMEX + Basis* (Bcf) |
43.1 |
123.6 |
182.9 |
|||||||||
Average Hedge Price ($/Mcf) |
$ |
3.42 |
$ |
3.62 |
$ |
3.30 |
||||||
NYMEX Only Hedges Exposed to Basis (Bcf) |
20.2 |
49.9 |
41.1 |
|||||||||
Average Hedge Price ($/Mcf) |
$ |
3.50 |
$ |
3.75 |
$ |
3.58 |
||||||
Total % Volumes Hedged |
67 |
% |
53 |
% |
57 |
% |
||||||
Total % Volumes with NYMEX and Basis Hedged |
46 |
% |
38 |
% |
47 |
% |
||||||
Total % Volumes with NYMEX Only Hedges Exposed to Basis |
21 |
% |
15 |
% |
10 |
% |
||||||
* Includes physical sales with fixed basis in Q4 2015, 2015, and 2016 of 18.1 Bcf, 50.0 Bcf, and 43.8 Bcf, respectively. |
During the third quarter of 2015,
Coal Division Guidance:
For full year 2016, Pennsylvania Operations sales guidance is higher, compared to 2015, resulting from an increased committed position. CONSOL expects Pennsylvania Operations total unit costs to increase slightly in the fourth quarter of 2015, compared to the third quarter. However, for full year 2015, CONSOL continues to expect average total unit costs, including DD&A, to be between
In the Virginia Operations, CONSOL continues to expect 2015 total unit costs to be between
In the Other Operations (
Also, CONSOL expects maintenance of production capital expenditures of
COAL DIVISION GUIDANCE |
||||||
The following table describes the forecasted contracted position (in millions of tons) for the years ending December 31, 2015 and 2016 as of October 26, 2015: |
||||||
2015 |
2016 |
|||||
Est. Total Coal Sales |
28.9 - 29.9 |
30.6 - 33.4 |
||||
Committed |
28.6 |
20.2 |
||||
Estimated Price (committed tons) |
$57.00 - $59.00 |
$50.00 - $55.00 |
||||
Est. PA Operations Sales |
23.0 - 23.5 |
25.0 - 27.0 |
||||
Committed |
22.7 |
18.9 |
||||
Est. VA Operations Sales |
3.9 - 4.2 |
3.7 - 4.2 |
||||
Committed |
3.8 |
0.6 |
||||
Est. Other Sales |
2.0 - 2.2 |
1.9 - 2.2 |
||||
Committed |
2.1 |
0.7 |
||||
Refer to note at the end of the press release for additional disclosures. |
Liquidity:
As of
"We are comfortable with our current liquidity position and expect it to improve materially with additional asset sales," commented
As of
About
Non-GAAP Financial Measures
Definition: 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 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 EBITDA and Adjusted EBITDA to financial net income attributable to CONSOL Energy Shareholders is as follows (dollars in 000):
Three Months Ended |
||||||||
September 30 |
||||||||
2015 |
2014 |
|||||||
Net Income (Loss) |
$ |
125,470 |
$ |
(1,645) |
||||
Add: Interest Expense |
48,558 |
55,397 |
||||||
Less: Interest Income |
(361) |
(527) |
||||||
Add: Income Taxes |
58,143 |
(1,388) |
||||||
Add: Depreciation, Depletion & Amortization |
152,989 |
148,673 |
||||||
Earnings Before Interest, Taxes and DD&A (EBITDA) |
384,799 |
200,510 |
||||||
Adjustments: |
||||||||
OPEB Plan Changes |
(100,947) |
— |
||||||
Unrealized Gain on Commodity Derivative Instruments |
(99,138) |
— |
||||||
Gain on Sale of Western Allegheny Energy |
(48,468) |
— |
||||||
Severance Expense |
7,683 |
— |
||||||
Pension Settlement |
3,132 |
4,785 |
||||||
Loss on Debt Extinguishment |
— |
20,990 |
||||||
Long-Term Liability Plan Changes |
— |
10,100 |
||||||
Total Pre-tax Adjustments |
(237,738) |
35,875 |
||||||
Adjusted EBITDA |
$ |
147,061 |
$ |
236,385 |
||||
Less: Noncontrolling Interest* |
(11,092) |
|||||||
Adjusted EBITDA Attributable to CONSOL Energy Shareholders |
$ |
135,969 |
$ |
236,385 |
||||
Note: Income tax effect of Total Pre-tax Adjustments was ($54,680) and ($14,038) for the three months ended September 30, 2015 and September 30, 2014, respectively. Adjusted net income attributable to CONSOL Energy shareholders for the three months ended September 30, 2015 is calculated as GAAP net income of $118,980 less total pre-tax adjustments of $237,738, plus the tax benefit of $54,680 equals the adjusted net loss attributable to CONSOL Energy shareholders of $64,078. EBITDA attributable to CONSOL Energy shareholders of $373,707 equals EBITDA of $384,799 less Noncontrolling interest of $11,092. |
||||||||
*Equals Net Income Attributable to Noncontrolling Interest of $6,490 plus $4,602 of Interest, Taxes, and DD&A related to the Noncontrolling Interest. |
Coal Division Guidance
Note: Committed tons are tons that are both committed to be purchased and priced. Committed tons exclude collared tons and tons that are sold but not yet priced. There are no collared tons in 2015. Collared tons in 2016 are 0.4 million tons, with a ceiling of
Cautionary Statements
Various statements in this release, including those that express a belief, expectation or intention, may be considered forward-looking statements under federal securities laws including Section 21E of the Securities Exchange Act of 1934 (the "Exchange Act") that involve risks and uncertainties that could cause actual results to differ materially from projected results. Accordingly, investors should not place undue reliance on forward-looking statements as a prediction of actual results. The forward-looking statements may include projections and estimates concerning the timing and success of specific projects and our future production, revenues, income and capital spending. When we use the words "believe," "intend," "expect," "may," "should," "anticipate," "could," "estimate," "plan," "predict," "project," 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; 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; foreign currency fluctuations affecting the competitiveness of our coal abroad; our customers extending existing contracts or entering into new long-term contracts for coal; 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 ; the risks inherent in gas and coal operations, including our reliance upon third party contractors, being subject to unexpected disruptions, including geological conditions, equipment failure, timing of completion of significant construction or repair of equipment, fires, explosions, accidents and weather conditions which could impact financial results; decreases in the availability of, or increases in, the price of commodities or capital equipment used in our mining operations; obtaining and renewing governmental permits and approvals for our natural 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 natural gas and coal operations; our ability to find adequate water sources for our use in 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; the effects of stringent federal and state employee health and safety regulations, including the ability of regulators to shut down a 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, oil and coal reserves; defects may exist in our chain of title and we may incur additional costs associated with perfecting title for gas rights on some of our properties or failing to acquire these additional rights 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 Exchange Act; 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 and oil reserves, which if not replaced, will cause our gas and oil reserves and production to decline; acquisitions that we recently completed 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 asset monetization transactions, including sales of additional interests in our thermal coal or other assets to
The
1The terms "adjusted net loss" and "adjusted EBITDA" are non-GAAP financial measures, which are defined and reconciled to the GAAP net income below, under the caption "Non-GAAP Financial Measures."
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
|||||||||||||||
(Dollars in thousands, except per share data) |
Three Months Ended |
Nine Months Ended |
|||||||||||||
(Unaudited) |
September 30, |
September 30, |
|||||||||||||
Revenues and Other Income: |
2015 |
2014 |
2015 |
2014 |
|||||||||||
Natural Gas, NGLs and Oil Sales |
$ |
202,007 |
$ |
257,358 |
$ |
658,498 |
$ |
753,399 |
|||||||
Unrealized Gain on Commodity Derivative Instruments |
99,137 |
— |
134,205 |
— |
|||||||||||
Coal Sales |
403,602 |
483,960 |
1,314,748 |
1,554,939 |
|||||||||||
Other Outside Sales |
5,129 |
73,673 |
24,596 |
213,047 |
|||||||||||
Production Royalty Interests and Purchased Gas Sales |
14,080 |
18,815 |
39,423 |
68,773 |
|||||||||||
Freight-Outside Coal |
3,219 |
2,497 |
13,995 |
22,551 |
|||||||||||
Miscellaneous Other Income |
38,640 |
40,784 |
112,400 |
165,815 |
|||||||||||
Gain on Sale of Assets |
48,124 |
7,529 |
54,604 |
12,615 |
|||||||||||
Total Revenue and Other Income |
813,938 |
884,616 |
2,352,469 |
2,791,139 |
|||||||||||
Costs and Expenses: |
|||||||||||||||
Exploration and Production Costs |
|||||||||||||||
Lease Operating Expense |
26,454 |
30,005 |
83,385 |
85,622 |
|||||||||||
Transportation, Gathering and Compression |
92,606 |
68,234 |
258,329 |
179,813 |
|||||||||||
Production, Ad Valorem, and Other Fees |
8,475 |
8,486 |
24,605 |
28,817 |
|||||||||||
Direct Administrative and Selling |
10,711 |
14,060 |
38,630 |
39,216 |
|||||||||||
Depreciation, Depletion and Amortization |
89,742 |
82,538 |
262,356 |
225,766 |
|||||||||||
Exploration and Production Related Other Costs |
3,332 |
8,045 |
7,694 |
15,765 |
|||||||||||
Production Royalty Interests and Purchased Gas Costs |
10,989 |
15,751 |
30,751 |
58,518 |
|||||||||||
Other Corporate Expenses |
26,986 |
13,700 |
66,633 |
60,876 |
|||||||||||
Impairment of Exploration and Production Properties |
— |
— |
828,905 |
— |
|||||||||||
General and Administrative |
12,513 |
14,874 |
42,086 |
47,755 |
|||||||||||
Total Exploration and Production Costs |
281,808 |
255,693 |
1,643,374 |
742,148 |
|||||||||||
Coal Costs |
|||||||||||||||
Operating and Other Costs |
173,178 |
344,992 |
756,045 |
1,033,088 |
|||||||||||
Royalties and Production Taxes |
19,101 |
23,306 |
63,474 |
77,397 |
|||||||||||
Direct Administrative and Selling |
8,225 |
10,682 |
26,192 |
34,354 |
|||||||||||
Depreciation, Depletion and Amortization |
63,242 |
65,640 |
195,707 |
188,405 |
|||||||||||
Freight Expense |
3,219 |
2,497 |
13,995 |
22,551 |
|||||||||||
General and Administrative Costs |
7,477 |
10,639 |
21,786 |
34,005 |
|||||||||||
Other Corporate Expenses |
10,680 |
10,113 |
32,863 |
41,444 |
|||||||||||
Total Coal Costs |
285,122 |
467,869 |
1,110,062 |
1,431,244 |
|||||||||||
Other Costs |
|||||||||||||||
Miscellaneous Operating Expense |
14,832 |
86,993 |
39,268 |
246,355 |
|||||||||||
General and Administrative Costs |
— |
220 |
— |
651 |
|||||||||||
Depreciation, Depletion and Amortization |
5 |
487 |
17 |
1,509 |
|||||||||||
Loss on Debt Extinguishment |
— |
20,990 |
67,751 |
95,267 |
|||||||||||
Interest Expense |
48,558 |
55,397 |
150,187 |
170,539 |
|||||||||||
Total Other Costs |
63,395 |
164,087 |
257,223 |
514,321 |
|||||||||||
Total Costs And Expenses |
630,325 |
887,649 |
3,010,659 |
2,687,713 |
|||||||||||
Earnings (Loss) Before Income Tax |
183,613 |
(3,033) |
(658,190) |
103,426 |
|||||||||||
Income Taxes |
58,143 |
(1,388) |
(259,389) |
8,315 |
|||||||||||
Income (Loss) From Continuing Operations |
125,470 |
(1,645) |
(398,801) |
95,111 |
|||||||||||
Loss From Discontinued Operations, net |
— |
— |
— |
(5,687) |
|||||||||||
Net Income (Loss) |
125,470 |
(1,645) |
(398,801) |
89,424 |
|||||||||||
Less: Net Income Attributable to Noncontrolling Interest |
6,490 |
— |
6,490 |
— |
|||||||||||
Net Income (Loss) Attributable to CONSOL Energy Shareholders |
$ |
118,980 |
$ |
(1,645) |
$ |
(405,291) |
$ |
89,424 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (CONTINUED) |
|||||||||||||||
(Dollars in thousands, except per share data) |
Three Months Ended |
Nine Months Ended |
|||||||||||||
(Unaudited) |
September 30, |
September 30, |
|||||||||||||
Earnings Per Share |
2015 |
2014 |
2015 |
2014 |
|||||||||||
Basic |
|||||||||||||||
Income (Loss) from Continuing Operations |
$ |
0.52 |
$ |
(0.01) |
$ |
(1.77) |
$ |
0.41 |
|||||||
Loss from Discontinued Operations |
— |
— |
— |
(0.02) |
|||||||||||
Total Basic Earnings (Loss) Per Share |
$ |
0.52 |
$ |
(0.01) |
$ |
(1.77) |
$ |
0.39 |
|||||||
Dilutive |
|||||||||||||||
Income (Loss) from Continuing Operations |
$ |
0.52 |
$ |
(0.01) |
$ |
(1.77) |
$ |
0.41 |
|||||||
Loss from Discontinued Operations |
— |
— |
— |
(0.02) |
|||||||||||
Total Dilutive Earnings (Loss) Per Share |
$ |
0.52 |
$ |
(0.01) |
$ |
(1.77) |
$ |
0.39 |
|||||||
Dividends Paid Per Share |
$ |
0.01 |
$ |
0.0625 |
$ |
0.135 |
$ |
0.1875 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
(Dollars in thousands) |
September 30, |
September 30, |
|||||||||||||
(Unaudited) |
2015 |
2014 |
2015 |
2014 |
|||||||||||
Net Income (Loss) |
$ |
125,470 |
$ |
(1,645) |
$ |
(398,801) |
$ |
89,424 |
|||||||
Other Comprehensive (Loss) Income: |
|||||||||||||||
Actuarially Determined Long-Term Liability Adjustments (Net of tax: $29,720, ($107,383), $24,935, ($108,154)) |
(49,353) |
184,154 |
(40,036) |
185,475 |
|||||||||||
Net Increase (Decrease) in the Value of Cash Flow Hedges (Net of tax: $-, ($25,722), $-, $13,161) |
— |
39,151 |
— |
(20,032) |
|||||||||||
Reclassification of Cash Flow Hedges from OCI to Earnings (Net of tax: $11,807, $12,084, $35,123, ($5,509)) |
(20,602) |
(19,510) |
(60,720) |
3,754 |
|||||||||||
Other Comprehensive (Loss) Income |
(69,955) |
203,795 |
(100,756) |
169,197 |
|||||||||||
Comprehensive Income (Loss) |
55,515 |
202,150 |
(499,557) |
258,621 |
|||||||||||
Less: Comprehensive Income Attributable to Noncontrolling Interest |
6,490 |
— |
6,490 |
— |
|||||||||||
Comprehensive Income (Loss) Attributable to CONSOL Energy Inc. Shareholders |
$ |
49,025 |
$ |
202,150 |
$ |
(506,047) |
$ |
258,621 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited) |
|||||||
(Dollars in thousands) |
September 30, |
December 31, |
|||||
ASSETS |
|||||||
Current Assets: |
|||||||
Cash and Cash Equivalents |
$ |
83,019 |
$ |
176,989 |
|||
Accounts and Notes Receivable: |
|||||||
Trade |
237,896 |
259,817 |
|||||
Other Receivables |
139,840 |
347,146 |
|||||
Inventories |
112,950 |
101,873 |
|||||
Deferred Income Taxes |
78,501 |
66,569 |
|||||
Recoverable Income Taxes |
64,693 |
20,401 |
|||||
Prepaid Expenses |
253,562 |
193,555 |
|||||
Total Current Assets |
970,461 |
1,166,350 |
|||||
Property, Plant and Equipment: |
|||||||
Property, Plant and Equipment |
15,533,716 |
14,674,777 |
|||||
Less—Accumulated Depreciation, Depletion and Amortization |
5,774,736 |
4,512,305 |
|||||
Total Property, Plant and Equipment—Net |
9,758,980 |
10,162,472 |
|||||
Other Assets: |
|||||||
Investment in Affiliates |
210,092 |
152,958 |
|||||
Other |
245,833 |
277,750 |
|||||
Total Other Assets |
455,925 |
430,708 |
|||||
TOTAL ASSETS |
$ |
11,185,366 |
$ |
11,759,530 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited) |
|||||||
(Dollars in thousands, except per share data) |
September 30, |
December 31, |
|||||
LIABILITIES AND EQUITY |
|||||||
Current Liabilities: |
|||||||
Accounts Payable |
$ |
331,958 |
$ |
531,973 |
|||
Current Portion of Long-Term Debt |
12,413 |
13,016 |
|||||
Short-Term Notes Payable |
945,000 |
— |
|||||
Other Accrued Liabilities |
578,332 |
602,972 |
|||||
Total Current Liabilities |
1,867,703 |
1,147,961 |
|||||
Long-Term Debt: |
|||||||
Long-Term Debt |
2,739,291 |
3,236,422 |
|||||
Capital Lease Obligations |
37,387 |
39,456 |
|||||
Total Long-Term Debt |
2,776,678 |
3,275,878 |
|||||
Deferred Credits and Other Liabilities: |
|||||||
Deferred Income Taxes |
69,947 |
325,592 |
|||||
Postretirement Benefits Other Than Pensions |
632,049 |
703,680 |
|||||
Pneumoconiosis Benefits |
118,532 |
116,941 |
|||||
Mine Closing |
300,883 |
306,789 |
|||||
Gas Well Closing |
183,423 |
175,369 |
|||||
Workers' Compensation |
75,714 |
75,947 |
|||||
Salary Retirement |
90,459 |
109,956 |
|||||
Reclamation |
34,088 |
33,788 |
|||||
Other |
148,040 |
158,171 |
|||||
Total Deferred Credits and Other Liabilities |
1,653,135 |
2,006,233 |
|||||
TOTAL LIABILITIES |
6,297,516 |
6,430,072 |
|||||
Stockholders' Equity: |
|||||||
Common Stock, $.01 Par Value; 500,000,000 Shares Authorized, 229,053,634 Issued and Outstanding at September 30, 2015; 230,265,463 Issued and Outstanding at December 31, 2014 |
2,294 |
2,306 |
|||||
Capital in Excess of Par Value |
2,430,834 |
2,424,102 |
|||||
Preferred Stock, 15,000,000 shares authorized, None issued and outstanding |
— |
— |
|||||
Retained Earnings |
2,551,721 |
3,054,150 |
|||||
Accumulated Other Comprehensive Loss |
(251,856) |
(151,100) |
|||||
Total CONSOL Energy Inc. Stockholders' Equity |
4,732,993 |
5,329,458 |
|||||
Noncontrolling Interest |
154,857 |
— |
|||||
TOTAL EQUITY |
4,887,850 |
5,329,458 |
|||||
TOTAL LIABILITIES AND EQUITY |
$ |
11,185,366 |
$ |
11,759,530 |
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 Loss |
Total CONSOL Energy Inc. |
Non- Controlling Interest |
Total Equity |
||||||||||||||||||||
December 31, 2014 |
$ |
2,306 |
$ |
2,424,102 |
$ |
3,054,150 |
$ |
(151,100) |
$ |
5,329,458 |
$ |
— |
$ |
5,329,458 |
|||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||
Net (Loss) Income |
— |
— |
(405,291) |
— |
(405,291) |
6,490 |
(398,801) |
||||||||||||||||||||
Other Comprehensive Loss |
— |
— |
— |
(100,756) |
(100,756) |
— |
(100,756) |
||||||||||||||||||||
Comprehensive (Loss) Income |
— |
— |
(405,291) |
(100,756) |
(506,047) |
6,490 |
(499,557) |
||||||||||||||||||||
Issuance of Common Stock |
10 |
8,278 |
— |
— |
8,288 |
— |
8,288 |
||||||||||||||||||||
Retirement of Common Stock (2,213,100 shares) |
(22) |
(17,683) |
(53,969) |
— |
(71,674) |
— |
(71,674) |
||||||||||||||||||||
Treasury Stock Activity |
— |
— |
(12,178) |
— |
(12,178) |
— |
(12,178) |
||||||||||||||||||||
Tax Cost From Stock-Based Compensation |
— |
(3,699) |
— |
— |
(3,699) |
— |
(3,699) |
||||||||||||||||||||
Amortization of Stock-Based Compensation Awards |
— |
19,836 |
— |
— |
19,836 |
— |
19,836 |
||||||||||||||||||||
Noncontrolling Interest, |
— |
— |
— |
— |
— |
148,367 |
148,367 |
||||||||||||||||||||
Dividends ($0.1350 per share) |
— |
— |
(30,991) |
— |
(30,991) |
— |
(30,991) |
||||||||||||||||||||
Balance at September 30, 2015 |
$ |
2,294 |
$ |
2,430,834 |
$ |
2,551,721 |
$ |
(251,856) |
$ |
4,732,993 |
$ |
154,857 |
$ |
4,887,850 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||||||
(Dollars in thousands) |
Three Months Ended |
Nine Months Ended |
|||||||||||||
(Unaudited) |
September 30, |
September 30, |
|||||||||||||
Operating Activities: |
2015 |
2014 |
2015 |
2014 |
|||||||||||
Net Income (Loss) |
$ |
125,470 |
$ |
(1,645) |
$ |
(398,801) |
$ |
89,424 |
|||||||
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided By Operating Activities: |
|||||||||||||||
Net Loss from Discontinued Operations |
— |
— |
— |
5,687 |
|||||||||||
Depreciation, Depletion and Amortization |
152,989 |
148,665 |
458,080 |
415,680 |
|||||||||||
Impairment of Exploration and Production Properties |
— |
— |
828,905 |
— |
|||||||||||
Non-Cash Other Post-Employment Benefits |
(100,946) |
(35,633) |
(151,871) |
(35,633) |
|||||||||||
Stock-Based Compensation |
5,720 |
7,009 |
19,849 |
32,514 |
|||||||||||
Gain on Sale of Assets |
(48,124) |
(7,529) |
(54,604) |
(12,615) |
|||||||||||
Loss on Debt Extinguishment |
— |
20,990 |
67,751 |
95,267 |
|||||||||||
Unrealized Gain on Commodity Derivative Instruments |
(99,137) |
— |
(134,205) |
— |
|||||||||||
Deferred Income Taxes |
31,409 |
(7,246) |
(281,705) |
6,540 |
|||||||||||
Equity in Earnings of Affiliates |
(15,588) |
(16,965) |
(38,838) |
(38,477) |
|||||||||||
Return on Equity Investment |
22,949 |
47,424 |
31,111 |
47,424 |
|||||||||||
Changes in Operating Assets: |
|||||||||||||||
Accounts and Notes Receivable |
(13,112) |
(11,321) |
77,272 |
(64,241) |
|||||||||||
Inventories |
(1,256) |
2,633 |
(11,077) |
12,542 |
|||||||||||
Prepaid Expenses |
19,531 |
(21,351) |
103,091 |
3,178 |
|||||||||||
Changes in Other Assets |
5,725 |
(27,766) |
22,913 |
(14,339) |
|||||||||||
Changes in Operating Liabilities: |
|||||||||||||||
Accounts Payable |
(25,774) |
98,458 |
(123,376) |
151,829 |
|||||||||||
Accrued Interest |
37,730 |
43,181 |
63,879 |
32,698 |
|||||||||||
Other Operating Liabilities |
23,463 |
41,761 |
(73,515) |
116,474 |
|||||||||||
Changes in Other Liabilities |
(14,475) |
780 |
(9,945) |
10,703 |
|||||||||||
Other |
3,494 |
11,641 |
9,369 |
16,450 |
|||||||||||
Net Cash Provided by Continuing Operations |
110,068 |
293,086 |
404,283 |
871,105 |
|||||||||||
Net Cash Used in Discontinued Operating Activities |
— |
(62) |
— |
(20,934) |
|||||||||||
Net Cash Provided by Operating Activities |
110,068 |
293,024 |
404,283 |
850,171 |
|||||||||||
Cash Flows from Investing Activities: |
|||||||||||||||
Capital Expenditures |
(259,371) |
(355,312) |
(895,156) |
(1,174,607) |
|||||||||||
Proceeds from Sales of Assets |
76,113 |
8,061 |
83,044 |
141,136 |
|||||||||||
Net Investments In Equity Affiliates |
(26,463) |
147,532 |
(70,224) |
108,532 |
|||||||||||
Net Cash Used in Investing Activities |
(209,721) |
(199,719) |
(882,336) |
(924,939) |
|||||||||||
Cash Flows from Financing Activities: |
|||||||||||||||
(Payments on) Proceeds from Short-Term Borrowings |
(113,000) |
— |
945,000 |
(11,736) |
|||||||||||
Proceeds from (Payments on) Miscellaneous Borrowings |
2,550 |
(1,002) |
(1,562) |
(4,169) |
|||||||||||
Payments on Long-Term Notes, including Redemption Premium |
— |
(257,068) |
(1,263,719) |
(1,819,005) |
|||||||||||
Net Proceeds from Revolver - MLP |
180,000 |
— |
180,000 |
— |
|||||||||||
Proceeds from Sale of MLP Interest |
148,359 |
— |
148,359 |
— |
|||||||||||
Payments on Securitization Facility |
(38,669) |
— |
— |
— |
|||||||||||
Proceeds from Issuance of Long-Term Notes |
— |
259,920 |
492,760 |
1,859,920 |
|||||||||||
Tax Benefit from Stock-Based Compensation |
10 |
65 |
208 |
2,478 |
|||||||||||
Dividends Paid |
(2,280) |
(14,386) |
(30,991) |
(43,119) |
|||||||||||
Issuance of Common Stock |
— |
169 |
8,288 |
13,403 |
|||||||||||
Purchases of Treasury Stock |
— |
— |
(71,674) |
— |
|||||||||||
Debt Issuance and Financing Fees |
(4,329) |
(2,833) |
(22,586) |
(24,861) |
|||||||||||
Net Cash Provided by (Used in) Financing Activities |
172,641 |
(15,135) |
384,083 |
(27,089) |
|||||||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
72,988 |
78,170 |
(93,970) |
(101,857) |
|||||||||||
Cash and Cash Equivalents at Beginning of Period |
10,031 |
147,393 |
176,989 |
327,420 |
|||||||||||
Cash and Cash Equivalents at End of Period |
$ |
83,019 |
$ |
225,563 |
$ |
83,019 |
$ |
225,563 |
Logo - http://photos.prnewswire.com/prnh/20120416/NE87957LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/consol-energy-reports-third-quarter-results-net-income-of-119-million-or-052-per-diluted-share-2015-ep-production-guidance-increased-to-325---330-bcfe-multi-year-sales-secured-to-bring-pennsylvania-operations-to-74-sold-f-300166388.html
SOURCE
Investor: Tyler Lewis, at (724) 485-3157; Media: Brian Aiello, at (724) 485-3078