
29 Jan 2016
CONSOL Energy Reports Fourth Quarter Results; Net Income of $30 million, or $0.13 per Diluted Share; Second Pennsylvania Dry Utica Shale Well (GH 9) 24-Hour Initial Production (IP) Rate of 61.9 MMcf per Day; Total E&P Division Cash Costs Fall to $1.40 Per Mcfe; Total Coal Division Cash Costs Fall to $34 Per Ton
After adjusting for certain unusual items, which are listed in the EBITDA reconciliation table, the company had an adjusted net loss1 in the 2015 fourth quarter of
The fourth quarter earnings results included the following pre-tax items related to recent transactions:
- Recorded a
$109.9 million benefit related to changes in the retiree medical (OPEB) plan; - Recorded a
$62.4 million unrealized gain on commodity derivative instruments; - Recorded
$15.9 million in pension settlement expense; - Recorded
$6.3 million expense related to the settlement of working capital adjustments and other matters in conjunction with the prior sale of CONSOL's industrial supply subsidiary, which closed during the fourth quarter of 2014; and - Recorded a
$7.6 million gain on the sale of non-core assets.
"CONSOL continues to control the controllables in a commodity price and energy environment that is unprecedented," commented
1 The terms "adjusted net loss" and "adjusted EBITDA" are non-GAAP financial measures, which are defined and reconciled to GAAP net income below, under the caption "Non-GAAP Financial Measures."
During the fourth quarter of 2015, CONSOL's E&P Division achieved record production of 95.5 Bcfe, or an increase of 35% from the 70.5 Bcfe produced in the year-earlier quarter. As a result, during the quarter, average daily production eclipsed 1 Bcfe per day. The E&P Division's total unit cash costs declined during the quarter to
In
For 2016,
CONSOL's Coal Division sold 6.6 million tons in the 2015 fourth quarter, compared to 8.1 million tons during the year-earlier quarter. Northern Appalachian thermal, as well as metallurgical coal, prices continued to decline throughout the quarter. The Pennsylvania Operations average sales price per ton decreased during the quarter to
As a result of rising interest rates and plan changes throughout 2015,
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.
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. The pension settlement of
The expense associated with the settlement of working capital adjustments and other matters relates to the prior sale of CONSOL's industrial supply subsidiary, which closed during the fourth quarter of 2014.
The company recorded a gain on the sale of non-core assets during the quarter, related to the previously announced sale of lignite reserves in
E&P Division:
E&P Division Fourth Quarter Summary:
Production increased by over 35% in the just-ended quarter, when compared to the year-earlier quarter. Despite increased production, total quarterly outside sales revenue decreased by
During the fourth quarter of 2015, the E&P Division's total unit costs, including depreciation, depletion, and amortization (DD&A), declined to
As expected, E&P Division capital declined significantly in the fourth quarter to
Dry Utica Shale Wells Update:
GH 9 (
Gaut 4I (
In the third quarter of 2015,
Switz 6 (
Also during the fourth quarter, CONSOL completed and turned-in-line the three remaining dry
The Switz pad wells were completed with varying stimulation techniques and materials such as sand, ceramic, resin, and resin tailed-in proppant. The estimated cost savings of utilizing 100% sand proppant versus 100% ceramic proppant in the stimulation process is approximately
"The company continues to rapidly implement lessons learned from drilling and completing dry
MND 6H -Non-operated (
In the fourth quarter of 2015, the MND 6H dry
E&P DIVISION RESULTS -- Quarter-to-Quarter Comparison |
||||||||||||
Quarter |
Quarter |
Quarter |
||||||||||
Ended |
Ended |
Ended |
||||||||||
December 31, 2015 |
December 31, 2014 |
September |
||||||||||
Sales - Gas |
$ |
152.9 |
$ |
204.9 |
$ |
137.7 |
||||||
Gain on Commodity Derivative Instruments - Cash Settlement |
79.5 |
24.2 |
44.5 |
|||||||||
Sales - Oil |
0.6 |
2.3 |
1.7 |
|||||||||
Sales - NGLs |
23.2 |
30.0 |
7.6 |
|||||||||
Sales - Condensate |
8.9 |
13.8 |
10.8 |
|||||||||
Total Sales Revenue ($ MM) |
$ |
265.1 |
$ |
275.2 |
$ |
202.3 |
||||||
Net Income Attributable to CONSOL Energy Shareholders |
$ |
57.1 |
$ |
36.5 |
$ |
30.3 |
||||||
Net Cash Provided by Operating Activities ($ MM) |
$ |
95.2 |
$ |
55.7 |
$ |
54.0 |
||||||
Total Period Production (Bcfe) |
95.5 |
70.5 |
86.1 |
|||||||||
Average Daily Production (MMcfe) |
1,037.8 |
766.6 |
935.6 |
|||||||||
Capital Expenditures ($ MM) |
$ |
83.4 |
$ |
251.6 |
$ |
209.6 |
CONSOL's E&P division production in the quarter came from the following categories:
Quarter |
Quarter |
Quarter |
|||||||||||||
Ended |
Ended |
Ended |
|||||||||||||
December 31, 2015 |
December 31, 2014 |
% Increase/ |
September 30, 2015 |
% Increase/ |
|||||||||||
GAS |
|||||||||||||||
Marcellus Sales Volumes (Bcf) |
42.5 |
31.1 |
36.7 |
% |
38.1 |
11.5 |
% |
||||||||
Utica Sales Volumes (Bcf) |
14.8 |
4.1 |
261.0 |
% |
10.2 |
45.1 |
% |
||||||||
CBM Sales Volumes (Bcf) |
18.7 |
20.0 |
(6.5) |
% |
18.5 |
1.1 |
% |
||||||||
Other Sales Volumes (Bcf)1 |
7.5 |
6.8 |
10.3 |
% |
7.2 |
4.2 |
% |
||||||||
LIQUIDS2 |
|||||||||||||||
NGLs Sales Volumes (Bcfe) |
9.8 |
6.7 |
46.3 |
% |
9.6 |
2.1 |
% |
||||||||
Oil Sales Volumes (Bcfe) |
0.1 |
0.2 |
(50.0) |
% |
0.2 |
(50.0) |
% |
||||||||
Condensate Sales Volumes (Bcfe) |
2.1 |
1.6 |
31.3 |
% |
2.3 |
(8.7) |
% |
||||||||
TOTAL |
95.5 |
70.5 |
35.5 |
% |
86.1 |
10.9 |
% |
Note: The increase in Marcellus sales volumes represents only the gas portion of production. When including liquids, the increase in Marcellus volumes was 33% compared to the year-earlier quarter. Production results are net of royalties.
1. Other Sales Volumes: primarily related to shallow oil and gas production, as well as
2. Liquids: NGLs, Oil, and Condensate are converted to Mcfe at the rate of one barrel equals six Mcf based upon the approximate relative energy content of oil and natural gas.
Liquids production of 12.0 Bcfe, as a percentage of the total of 95.5 Bcfe, was approximately 13% in the just-ended quarter. As a result of continuing to high-grade production away from wet areas and shift more towards dry gas areas, liquids production decreased by 0.1 Bcfe, or approximately 1% during the quarter, compared to the third quarter of 2015.
E&P PRICE AND COST DATA PER MCFE -- Quarter-to-Quarter Comparison: |
||||||||||||
Quarter |
Quarter |
Quarter |
||||||||||
Ended |
Ended |
Ended |
||||||||||
(Per Mcfe) |
December 31, 2015 |
December 31, 2014 |
September 30, 2015 |
|||||||||
Average Sales Price - Gas |
$ |
1.83 |
$ |
3.31 |
$ |
1.86 |
||||||
Average Gain on Commodity Derivative Instruments - Cash Settlement- Gas |
$ |
0.95 |
$ |
0.39 |
$ |
0.60 |
||||||
Average Sales Price - Oil* |
$ |
6.51 |
$ |
13.47 |
$ |
9.03 |
||||||
Average Sales Price - NGLs* |
$ |
2.36 |
$ |
4.50 |
$ |
0.80 |
||||||
Average Sales Price - Condensate* |
$ |
4.23 |
$ |
8.08 |
$ |
4.64 |
||||||
Average Sales Price - Total Company |
$ |
2.78 |
$ |
3.90 |
$ |
2.35 |
||||||
Costs - Production |
||||||||||||
Lifting |
$ |
0.24 |
$ |
0.43 |
$ |
0.28 |
||||||
Ad Valorem, Severance and Other Taxes |
0.06 |
0.15 |
0.10 |
|||||||||
DD&A |
0.97 |
1.16 |
0.96 |
|||||||||
Total Production Costs |
$ |
1.27 |
$ |
1.74 |
$ |
1.34 |
||||||
Costs - Gathering |
||||||||||||
Transportation |
$ |
0.77 |
$ |
0.70 |
$ |
0.79 |
||||||
Operating Costs |
0.25 |
0.41 |
0.29 |
|||||||||
DD&A |
0.08 |
0.12 |
0.09 |
|||||||||
Total Gathering Costs |
$ |
1.10 |
$ |
1.23 |
$ |
1.17 |
||||||
Gas Direct Administrative Selling & Other |
$ |
0.08 |
$ |
0.22 |
$ |
0.12 |
||||||
Total Costs |
$ |
2.45 |
$ |
3.19 |
$ |
2.63 |
||||||
Margin |
$ |
0.33 |
$ |
0.71 |
$ |
(0.28) |
*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.
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 in part to the depressed commodity prices.
The average sales price of
Total E&P Division unit costs continued to improve in the just-ended quarter, as fixed costs, such as direct administration, were spread over higher production volumes. Unit costs were also improved, as low-cost Marcellus and
The coal-bed methane (CBM) segment's all-in unit costs were
E&P Marketing, Transportation, and Processing Update:
For the fourth quarter of 2015, CONSOL's average sales price for natural gas, natural gas liquids (NGL), oil, and condensate was
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 0.5 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
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 Fourth Quarter Summary:
During the fourth quarter of 2015,
During the fourth quarter of 2015, the Coal Division's total unit costs were
The Pennsylvania Operations total unit costs were
The Virginia Operations continues to optimize its cost structure, as reflected in the much lower all-in unit costs during the fourth quarter 2015 of
During the quarter, CONSOL's active coal operations generated
COAL DIVISION RESULTS BY PRODUCT CATEGORY - 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 |
|||||||||||||||||||
December 31, |
December 31, |
December 31, |
December 31, |
December 31, |
December 31, |
|||||||||||||||||||
2015 |
2014 |
2015 |
2014 |
2015 |
2014 |
|||||||||||||||||||
Beginning Inventory (millions of tons) |
0.5 |
0.3 |
0.1 |
0.1 |
0.2 |
0.1 |
||||||||||||||||||
Coal Production (millions of tons) |
4.6 |
6.4 |
1.1 |
1.0 |
0.5 |
0.6 |
||||||||||||||||||
Ending Inventory (millions of tons) |
0.1 |
0.2 |
0.1 |
0.1 |
0.2 |
0.1 |
||||||||||||||||||
Sales - Company Produced (millions of tons) |
5.0 |
6.5 |
1.1 |
1.1 |
0.5 |
0.5 |
||||||||||||||||||
Sales Per Ton |
$ |
52.57 |
$ |
60.10 |
$ |
48.41 |
$ |
68.58 |
$ |
60.65 |
$ |
59.38 |
||||||||||||
Total Production Costs Per Ton |
$ |
39.84 |
$ |
42.61 |
$ |
44.08 |
$ |
53.96 |
$ |
61.26 |
$ |
56.10 |
||||||||||||
Average Margin Per Ton Sold |
$ |
12.73 |
$ |
17.49 |
$ |
4.33 |
$ |
14.62 |
$ |
(0.61) |
$ |
3.28 |
||||||||||||
Addback: DD&A Per Ton |
$ |
8.26 |
$ |
6.85 |
$ |
8.83 |
$ |
10.00 |
$ |
3.82 |
$ |
3.63 |
||||||||||||
Average Margin Per Ton, before DD&A |
$ |
20.99 |
$ |
24.34 |
$ |
13.16 |
$ |
24.62 |
$ |
3.21 |
$ |
6.91 |
||||||||||||
Cash Flow before Cap. Ex ($ MM) |
$ |
105 |
$ |
158 |
$ |
14 |
$ |
27 |
$ |
2 |
$ |
3 |
The Pennsylvania Operations include Bailey, Enlow Fork, and Harvey mines. The Virginia Operations include the
Coal Marketing Update:
In the fourth quarter of 2015,
Pennsylvania Operations:
During the fourth quarter of 2015, the Pennsylvania Operations sold 5.0 million tons to 40 different end users through term contracts varying in length. Despite the currently depressed coal and gas markets, CONSOL has been able to gain market share in both traditional and non-traditional markets, which has resulted in a strong 2016 sold position of 24.1 million tons, or 100% of total estimated sales tons based on the midpoint of the recently reduced guidance range for Pennsylvania Operations of 22-26 million tons. However, unprecedented warm December weather has contributed more volatility to an already volatile market. This volatility could result in shipping delays, which may affect average realizations based upon changes in the customer mix and timing of coal shipments. Despite some shipping delays, CONSOL expects to ultimately ship these tons, but in the interim, the company continues to seek additional incremental sales to help offset delays. In addition to a strong 2016 sold position, CONSOL also has sold positions for 2017 and 2018 of approximately 61% and 49%, respectively.
Virginia Operations:
In the fourth quarter of 2015, the Virginia Operations sold 1.1 million tons of coal to domestic and international customers. The continued cost performance of the Virginia Operation's Buchanan Mine allowed the segment to remain competitive and profitable, while attracting new sales opportunities domestically and in
Other:
In the fourth quarter of 2015, the
E&P Division Guidance:
Total hedged natural gas production in the 2016 first quarter is 58.9 Bcf. The annual gas hedge position is shown in the table below:
E&P DIVISION GUIDANCE |
||||||
2016 |
2017 |
|||||
Total Yearly Production (Bcfe) / % growth |
~15% |
TBD* |
||||
Volumes Hedged (Bcf), as of 1/15/16 |
223.7 |
156.6 |
||||
* Yearly 2017 production will be a function of the second half 2016 capital program, continued debottlenecking initiatives, and the company's drilled but uncompleted (DUC) well inventory.
GAS HEDGES |
||||||||||||
Q1 2016 |
2016 |
2017 |
||||||||||
Total NYMEX + Basis* (Bcf) |
55.6 |
223.3 |
67.6 |
|||||||||
Average Hedge Price ($/Mcf) |
$ |
3.55 |
$ |
3.28 |
$ |
3.07 |
||||||
NYMEX Only Hedges Exposed to Basis (Bcf) |
- |
0.4 |
89.0 |
|||||||||
Average Hedge Price ($/Mcf) |
- |
$ |
3.58 |
$ |
3.08 |
|||||||
Physical Sales With Fixed Basis Exposed to NYMEX (Bcf) |
3.3 |
- |
- |
|||||||||
Average Hedge Basis Value ($/Mcf) |
$ |
0.31 |
- |
- |
* Includes physical sales with fixed basis in Q1 2016, 2016, and 2017 of 18.8 Bcf, 57.5 Bcf, and 21.3 Bcf, respectively.
During the fourth quarter of 2015,
CONSOL's 2016 NYMEX plus basis hedge position increased during the quarter to 223.3 Bcf at an average hedge price of $3.28 per Mcf. NYMEX plus basis hedge volumes are not exposed to basis differentials but instead have protected revenue. As a result, in 2016, NYMEX plus basis gas hedges lock in revenue of approximately $732 million.
Coal Division Guidance:
COAL DIVISION GUIDANCE |
||||||
2016 |
2017 |
|||||
Est. Total Coal Sales |
27.0 - 32.0 |
30.5 - 33.4 |
||||
Committed |
27.8 |
12.7 |
||||
Estimated Price Per Ton (committed tons) |
$50-$55 |
$50-$55 |
||||
Est. PA Operations Sales |
22.0 - 26.0 |
25.0 - 27.0 |
||||
Committed |
24.1 |
11.1 |
||||
Est. VA Operations Sales |
3.5 - 4.2 |
3.7 - 4.2 |
||||
Committed |
1.9 |
1.6 |
||||
Est. Other Sales |
1.5 - 1.8 |
1.8 - 2.2 |
||||
Committed |
1.8 |
— |
Refer to note at the end of the press release for additional disclosures.
Liquidity:
As of
As of
About CONSOL
Non-GAAP Financial Measures
Definition: EBIT is defined as earnings before deducting net interest expense (interest expense less interest income) and income taxes. EBITDA is defined as earnings before deducting net interest expense (interest expense less interest income), income taxes and depreciation, depletion and amortization. Adjusted EBITDA is defined as EBITDA after adjusting for the discrete items listed below. Although EBIT, EBITDA, and Adjusted EBITDA are not measures of performance calculated in accordance with generally accepted accounting principles, management believes that they are useful to an investor in evaluating
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, |
||||||||
2015 |
2014 |
|||||||
Net Income |
$ |
34,325 |
$ |
73,666 |
||||
Add: Interest Expense |
49,082 |
53,025 |
||||||
Less: Interest Income |
(431) |
(476) |
||||||
Add: Tax Valuation Allowance |
65,395 |
— |
||||||
Add: Income Taxes |
59,569 |
6,032 |
||||||
Earnings Before Interest & Taxes (EBIT) |
207,940 |
132,247 |
||||||
Add: Depreciation, Depletion & Amortization |
159,170 |
166,841 |
||||||
Earnings Before Interest, Taxes and DD&A (EBITDA) |
367,110 |
299,088 |
||||||
Adjustments: |
||||||||
OPEB Plan Changes |
(109,879) |
— |
||||||
Unrealized Gain on Commodity Derivative Instruments |
(62,388) |
— |
||||||
Pension Settlement |
15,921 |
3,603 |
||||||
Industrial Supplies Working Capital Settlement |
6,258 |
— |
||||||
Gain on Sale of Non-Core Assets |
(7,551) |
(19,830) |
||||||
Blacksville Fire Settlement |
— |
(9,750) |
||||||
Total Pre-tax Adjustments |
(157,639) |
(25,977) |
||||||
Adjusted EBITDA |
$ |
209,471 |
$ |
273,111 |
||||
Less: Noncontrolling Interest |
(3,920) |
— |
||||||
Adjusted EBITDA Attributable to CONSOL Energy Shareholders |
$ |
205,551 |
$ |
273,111 |
Note: Income tax effect of Total Pre-tax Adjustments was
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 or 2016. Collared tons in 2017 are 4.9 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," "will," or their negatives, or other similar expressions, the statements which include those words are usually forward-looking statements. When we describe strategy that involves risks or uncertainties, we are making forward-looking statements. The forward-looking statements in this press release, if any, speak only as of the date of this press release; we disclaim any obligation to update these statements. We have based these forward-looking statements on our current expectations and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. These risks, contingencies and uncertainties relate to, among other matters, the following: deterioration in economic conditions in any of the industries in which our customers operate may decrease demand for our products, impair our ability to collect customer receivables and impair our ability to access capital; prices for natural gas, natural gas and other liquids and coal are volatile and can fluctuate widely based upon a number of factors beyond our control including oversupply relative to the demand available for our products, weather and the price and availability of alternative fuels. An extended decline in the prices we receive for our natural gas, natural gas liquids and coal affecting our operating results and cash flows; foreign currency fluctuations could adversely affect the competitiveness of our coal abroad; our customers extending existing contracts or entering into new long-term contracts for coal on favorable terms; our reliance on major customers; our inability to collect payments from customers if their creditworthiness declines or if they fail to honor their contracts; the disruption of rail, barge, gathering, processing and transportation facilities and other systems that deliver our natural gas, natural gas liquids and coal to market; a loss of our competitive position because of the competitive nature of the natural gas and coal industries, or a loss of our competitive position because of overcapacity in these industries impairing our profitability; coal users switching to other fuels in order to comply with various environmental standards related to coal combustion emissions; the impact of potential, as well as any adopted environmental regulations including any relating to greenhouse gas emissions on our operating costs as well as on the market for natural gas and coal and for our securities; the risks inherent in natural gas and coal operations, including our reliance upon third party contractors, being subject to unexpected disruptions, including geological conditions, equipment failure, timing of completion of significant construction or repair of equipment, fires, explosions, accidents and weather conditions which could impact financial results; decreases in the availability of, or increases in, the price of commodities or capital equipment used in our mining and transportation operations; obtaining and renewing governmental permits and approvals for our natural gas and coal operations; the effects of government regulation on the discharge into the water or air, and the disposal and clean-up of, hazardous substances and wastes generated during our natural gas and coal operations; our ability to find adequate water sources for our use in 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 our operations; 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 may result in a reduction of our estimated reserves; the outcomes of various legal proceedings, which are more fully described in our reports filed under the Securities Exchange Act of 1934; exposure to employee-related long-term liabilities; lump sum payments made to retiring salaried employees pursuant to our defined benefit pension plan exceeding total service and interest cost in a plan year; divestitures we anticipate may not occur or produce anticipated benefits; the terms of our existing joint ventures restrict our flexibility, actions taken by the other party in our gas joint ventures may impact our financial position and various circumstances could cause us not to realize the benefits we anticipate receiving from these joint ventures; risks associated with our debt; replacing our gas and oil reserves, which if not replaced, will cause our gas and oil reserves and production to decline; declines in our borrowing base could occur for a variety of reasons, including lower natural gas or oil prices, declines in natural gas and oil proved reserves, and lending regulations requirements or regulations; our hedging activities may prevent us from benefiting from price increases and may expose us to other risks; changes in federal or state income tax laws, particularly in the area of percentage depletion and intangible drilling costs, could cause our financial position and profitability to deteriorate; failure to appropriately allocate capital and other resources among our strategic opportunities may adversely affect our financial condition; failure by
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
|||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||
(Dollars in thousands, except per share data) |
December 31, |
December 31, |
|||||||||||||
(Unaudited) |
2015 |
2014 |
2015 |
2014 |
|||||||||||
Revenues and Other Income: |
|||||||||||||||
Natural Gas, NGLs and Oil Sales |
$ |
185,291 |
$ |
250,484 |
$ |
726,921 |
$ |
1,004,924 |
|||||||
Gain on Commodity Derivative Instruments |
141,868 |
24,234 |
392,942 |
23,193 |
|||||||||||
Coal Sales |
343,117 |
497,227 |
1,657,865 |
2,052,166 |
|||||||||||
Other Outside Sales |
6,371 |
63,195 |
30,967 |
276,242 |
|||||||||||
Production Royalty Interests and Purchased Gas Sales |
20,208 |
22,654 |
59,631 |
91,427 |
|||||||||||
Freight-Outside Coal |
11,602 |
5,597 |
25,597 |
28,148 |
|||||||||||
Miscellaneous Other Income |
33,568 |
41,288 |
145,968 |
207,103 |
|||||||||||
Gain on Sale of Assets |
19,906 |
30,986 |
74,510 |
43,601 |
|||||||||||
Total Revenue and Other Income |
761,931 |
935,665 |
3,114,401 |
3,726,804 |
|||||||||||
Costs and Expenses: |
|||||||||||||||
Exploration and Production Costs |
|||||||||||||||
Lease Operating Expense |
22,632 |
30,429 |
98,997 |
109,172 |
|||||||||||
Transportation, Gathering and Compression |
97,594 |
78,298 |
355,923 |
258,110 |
|||||||||||
Production, Ad Valorem, and Other Fees |
5,833 |
10,601 |
30,438 |
39,418 |
|||||||||||
Direct Administrative and Selling |
7,639 |
15,788 |
46,192 |
55,004 |
|||||||||||
Depreciation, Depletion and Amortization |
100,997 |
90,955 |
370,374 |
323,600 |
|||||||||||
Exploration and Production Related Other Costs |
2,423 |
7,590 |
10,119 |
23,355 |
|||||||||||
Production Royalty Interests and Purchased Gas Costs |
15,793 |
18,666 |
46,544 |
77,185 |
|||||||||||
Other Corporate Expenses |
23,875 |
25,712 |
90,583 |
86,588 |
|||||||||||
Impairment of Exploration and Production Properties |
— |
— |
828,905 |
— |
|||||||||||
General and Administrative |
12,158 |
16,292 |
54,244 |
64,047 |
|||||||||||
Total Exploration and Production Costs |
288,944 |
294,331 |
1,932,319 |
1,036,479 |
|||||||||||
Coal Costs |
|||||||||||||||
Operating and Other Costs |
132,485 |
305,903 |
863,199 |
1,322,737 |
|||||||||||
Royalties and Production Taxes |
15,370 |
23,493 |
78,844 |
100,890 |
|||||||||||
Direct Administrative and Selling |
7,284 |
9,753 |
33,476 |
44,106 |
|||||||||||
Depreciation, Depletion and Amortization |
58,172 |
75,490 |
279,209 |
280,150 |
|||||||||||
Freight Expense |
11,602 |
5,597 |
25,597 |
28,148 |
|||||||||||
General and Administrative Costs |
8,050 |
11,155 |
29,836 |
45,160 |
|||||||||||
Other Corporate Expenses |
6,824 |
13,877 |
39,687 |
55,321 |
|||||||||||
Total Coal Costs |
239,787 |
445,268 |
1,349,848 |
1,876,512 |
|||||||||||
Other Costs |
|||||||||||||||
Miscellaneous Operating Expense |
24,828 |
62,810 |
64,096 |
309,174 |
|||||||||||
General and Administrative Costs |
— |
137 |
— |
788 |
|||||||||||
Depreciation, Depletion and Amortization |
1 |
396 |
18 |
1,896 |
|||||||||||
Loss on Debt Extinguishment |
— |
— |
67,751 |
95,267 |
|||||||||||
Interest Expense |
49,082 |
53,025 |
199,269 |
223,564 |
|||||||||||
Total Other Costs |
73,911 |
116,368 |
331,134 |
630,689 |
|||||||||||
Total Costs And Expenses |
602,642 |
855,967 |
3,613,301 |
3,543,680 |
|||||||||||
Earnings (Loss) Before Income Tax |
159,289 |
79,698 |
(498,900) |
183,124 |
|||||||||||
Income Tax Expense (Benefit) |
124,964 |
6,032 |
(134,425) |
14,347 |
|||||||||||
Income (Loss) From Continuing Operations |
34,325 |
73,666 |
(364,475) |
168,777 |
|||||||||||
Loss From Discontinued Operations, net |
— |
— |
— |
(5,687) |
|||||||||||
Net Income (Loss) |
34,325 |
73,666 |
(364,475) |
163,090 |
|||||||||||
Less: Net Income Attributable to Noncontrolling Interests |
3,920 |
— |
10,410 |
— |
|||||||||||
Net Income (Loss) Attributable to CONSOL Energy Shareholders |
$ |
30,405 |
$ |
73,666 |
$ |
(374,885) |
$ |
163,090 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
|||||||||||||||
(CONTINUED) |
|||||||||||||||
Three Months Ended |
For the Year Ended |
||||||||||||||
(Dollars in thousands, except per share data) |
December 31, |
December 31, |
|||||||||||||
(Unaudited) |
2015 |
2014 |
2015 |
2014 |
|||||||||||
Earnings (Loss) Per Share |
|||||||||||||||
Basic |
|||||||||||||||
Income (Loss) from Continuing Operations |
$ |
0.13 |
$ |
0.32 |
$ |
(1.64) |
$ |
0.73 |
|||||||
Income (Loss) from Discontinued Operations |
— |
— |
— |
(0.02) |
|||||||||||
Total Basic Earnings (Loss) Per Share |
$ |
0.13 |
$ |
0.32 |
$ |
(1.64) |
$ |
0.71 |
|||||||
Dilutive |
|||||||||||||||
Income (Loss) from Continuing Operations |
$ |
0.13 |
$ |
0.32 |
$ |
(1.64) |
$ |
0.73 |
|||||||
Loss from Discontinued Operations |
— |
— |
— |
(0.03) |
|||||||||||
Total Dilutive Earnings (Loss) Per Share |
$ |
0.13 |
$ |
0.32 |
$ |
(1.64) |
$ |
0.70 |
|||||||
Dividends Paid Per Share |
$ |
0.01 |
$ |
0.0625 |
$ |
0.145 |
$ |
0.25 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
|||||||||||||||
Three Months Ended |
For the Year Ended |
||||||||||||||
(Dollars in thousands) |
December 31, |
December 31, |
|||||||||||||
(Unaudited) |
2015 |
2014 |
2015 |
2014 |
|||||||||||
Net Income (Loss) |
$ |
34,325 |
$ |
73,666 |
$ |
(364,475) |
$ |
163,090 |
|||||||
Other Comprehensive (Loss) Income: |
|||||||||||||||
Actuarially Determined Long-Term Liability Adjustments (Net of tax: $28,435, $51,850, $53,487, ($56,304)) |
(46,410) |
(90,486) |
(86,447) |
94,989 |
|||||||||||
Net Increase in the Value of Cash Flow Hedge (Net of tax: $-, ($68,928), $-, ($55,767)) |
— |
117,348 |
— |
97,316 |
|||||||||||
Reclassification of Cash Flow Hedges from Other Comprehensive Income to Earnings (Net of tax: $9,931, $15,974, $45,054, $10,465 |
(17,331) |
(22,042) |
(78,051) |
(18,288) |
|||||||||||
Other Comprehensive (Loss) Income |
(63,741) |
4,820 |
(164,498) |
174,017 |
|||||||||||
Comprehensive (Loss) Income |
(29,416) |
78,486 |
(528,973) |
337,107 |
|||||||||||
Less: Net Income Attributable to Noncontrolling Interests |
3,920 |
— |
10,410 |
— |
|||||||||||
Comprehensive (Loss) Income Attributable to CONSOL Energy Inc. Shareholders |
$ |
(33,336) |
$ |
78,486 |
$ |
(539,383) |
$ |
337,107 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited) |
|||||||
(Dollars in thousands) |
December 31, |
December 31, |
|||||
ASSETS |
|||||||
Current Assets: |
|||||||
Cash and Cash Equivalents |
$ |
72,578 |
$ |
176,989 |
|||
Accounts and Notes Receivable: |
|||||||
Trade |
200,508 |
260,943 |
|||||
Other Receivables |
122,095 |
346,020 |
|||||
Inventories |
97,438 |
101,873 |
|||||
Recoverable Income Taxes |
13,887 |
20,401 |
|||||
Prepaid Expenses |
298,257 |
187,742 |
|||||
Total Current Assets |
804,763 |
1,093,968 |
|||||
Property, Plant and Equipment: |
|||||||
Property, Plant and Equipment |
15,574,946 |
14,674,777 |
|||||
Less—Accumulated Depreciation, Depletion and Amortization |
5,905,569 |
4,512,305 |
|||||
Total Property, Plant and Equipment—Net |
9,669,377 |
10,162,472 |
|||||
Other Assets: |
|||||||
Investment in Affiliates |
237,330 |
152,958 |
|||||
Other |
218,432 |
245,248 |
|||||
Total Other Assets |
455,762 |
398,206 |
|||||
TOTAL ASSETS |
$ |
10,929,902 |
$ |
11,654,646 |
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 |
$ |
271,394 |
$ |
531,973 |
|||
Short-Term Notes Payable |
952,000 |
— |
|||||
Current Portion of Long-Term Debt |
6,650 |
7,202 |
|||||
Other Accrued Liabilities |
450,893 |
602,972 |
|||||
Total Current Liabilities |
1,680,937 |
1,142,147 |
|||||
Long-Term Debt: |
|||||||
Long-Term Debt |
2,712,911 |
3,203,920 |
|||||
Capital Lease Obligations |
35,294 |
39,456 |
|||||
Total Long-Term Debt |
2,748,205 |
3,243,376 |
|||||
Deferred Credits and Other Liabilities: |
|||||||
Deferred Income Taxes |
74,629 |
259,024 |
|||||
Postretirement Benefits Other Than Pensions |
630,892 |
703,680 |
|||||
Pneumoconiosis Benefits |
113,032 |
116,941 |
|||||
Mine Closing |
299,280 |
306,789 |
|||||
Gas Well Closing |
164,634 |
175,369 |
|||||
Workers' Compensation |
69,812 |
75,947 |
|||||
Salary Retirement |
91,596 |
109,956 |
|||||
Reclamation |
34,150 |
33,788 |
|||||
Other |
166,959 |
158,171 |
|||||
Total Deferred Credits and Other Liabilities |
1,644,984 |
1,939,665 |
|||||
TOTAL LIABILITIES |
6,074,126 |
6,325,188 |
|||||
Stockholders' Equity: |
|||||||
Common Stock, $0.01 Par Value; 500,000,000 Shares Authorized, 229,054,236 Issued and Outstanding at December 31, 2015; 230,265,463 Issued and Outstanding at December 31, 2014 |
2,294 |
2,306 |
|||||
Capital in Excess of Par Value |
2,435,497 |
2,424,102 |
|||||
Preferred Stock, 15,000,000 Shares Authorized, None Issued and Outstanding |
— |
— |
|||||
Retained Earnings |
2,579,834 |
3,054,150 |
|||||
Accumulated Other Comprehensive Loss |
(315,598) |
(151,100) |
|||||
Common Stock in Treasury, at Cost—No Shares at December 31, 2015 and 2014 |
— |
— |
|||||
Total CONSOL Energy Inc. Stockholders' Equity |
4,702,027 |
5,329,458 |
|||||
Noncontrolling Interest |
153,749 |
— |
|||||
TOTAL EQUITY |
4,855,776 |
5,329,458 |
|||||
TOTAL LIABILITIES AND EQUITY |
$ |
10,929,902 |
$ |
11,654,646 |
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) |
Common Stock in Treasury |
Total CONSOL Energy Inc. Stockholders' Equity |
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 |
— |
— |
(374,885) |
— |
— |
(374,885) |
10,410 |
(364,475) |
|||||||||||||||||||||||
Gas Cash Flow Hedge (Net of $45,054 Tax) |
— |
— |
— |
(78,051) |
— |
(78,051) |
— |
(78,051) |
|||||||||||||||||||||||
Actuarially Determined Long-Term Liability Adjustments (Net of $53,487 Tax) |
— |
— |
— |
(86,447) |
— |
(86,447) |
— |
(86,447) |
|||||||||||||||||||||||
Comprehensive (Loss) Income |
— |
— |
(374,885) |
(164,498) |
— |
(539,383) |
10,410 |
(528,973) |
|||||||||||||||||||||||
Treasury Stock Activity |
— |
— |
(12,181) |
— |
— |
(12,181) |
— |
(12,181) |
|||||||||||||||||||||||
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) |
|||||||||||||||||||||||
Tax Cost from Stock-Based Compensation |
— |
(3,706) |
— |
— |
— |
(3,706) |
— |
(3,706) |
|||||||||||||||||||||||
Amortization of Stock-Based Compensation Awards |
— |
24,506 |
— |
— |
— |
24,506 |
— |
24,506 |
|||||||||||||||||||||||
Distributions to Noncontrolling Interest |
— |
— |
— |
— |
— |
— |
(5,060) |
(5,060) |
|||||||||||||||||||||||
Proceeds from Sale of MLP Interest |
— |
— |
— |
— |
— |
— |
148,399 |
148,399 |
|||||||||||||||||||||||
Dividends ($0.145 per share) |
— |
— |
(33,281) |
— |
— |
(33,281) |
— |
(33,281) |
|||||||||||||||||||||||
December 31, 2015 |
$ |
2,294 |
$ |
2,435,497 |
$ |
2,579,834 |
$ |
(315,598) |
$ |
— |
$ |
4,702,027 |
$ |
153,749 |
$ |
4,855,776 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||
(Dollars in Thousands) |
Three Months Ended |
Year Ended |
||||||||||||||
December 31, |
December 31, |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Operating Activities: |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||||||||||
Net Income |
$ |
34,325 |
$ |
73,666 |
$ |
(364,475) |
$ |
163,090 |
||||||||
Adjustments to Reconcile Net Income to Net Cash Provided By Continuing Operating Activities: |
||||||||||||||||
Net Loss from Discontinued Operations |
— |
— |
— |
5,687 |
||||||||||||
Depreciation, Depletion and Amortization |
159,170 |
166,841 |
649,601 |
605,646 |
||||||||||||
Impairment of Exploration and Production Properties |
— |
— |
828,905 |
— |
||||||||||||
Non-Cash Other Post-Employment Benefits |
(109,879) |
(45,751) |
(261,750) |
(45,749) |
||||||||||||
Stock-Based Compensation |
4,667 |
9,358 |
24,506 |
41,877 |
||||||||||||
Gain on Sale of Assets |
(19,906) |
(30,986) |
(74,510) |
(43,601) |
||||||||||||
Loss on Debt Extinguishment |
— |
— |
67,751 |
95,267 |
||||||||||||
Gain on Commodity Derivative Instruments |
(141,868) |
(24,234) |
(392,942) |
(23,193) |
||||||||||||
Net Cash Received in Settlement of Commodity Derivative Instruments |
79,480 |
24,234 |
196,348 |
19,025 |
||||||||||||
Deferred Income Taxes |
59,376 |
(6,823) |
(152,051) |
(10,430) |
||||||||||||
Return on Equity Investment |
4,355 |
54,750 |
35,466 |
102,174 |
||||||||||||
Equity in Earnings of Affiliates |
(16,059) |
(11,314) |
(54,897) |
(49,791) |
||||||||||||
Changes in Operating Assets: |
||||||||||||||||
Accounts and Notes Receivable |
40,933 |
(33,007) |
118,205 |
(97,248) |
||||||||||||
Inventories |
15,512 |
7,391 |
4,435 |
19,933 |
||||||||||||
Prepaid Expenses |
24,596 |
(4,267) |
127,687 |
4,536 |
||||||||||||
Changes in Other Assets |
(19,121) |
14,977 |
3,792 |
(20,767) |
||||||||||||
Changes in Operating Liabilities: |
||||||||||||||||
Accounts Payable |
(25,204) |
(124,364) |
(148,580) |
27,465 |
||||||||||||
Accrued Interest |
(37,230) |
(42,566) |
26,649 |
(9,868) |
||||||||||||
Other Operating Liabilities |
(8,495) |
68,810 |
(152,288) |
195,431 |
||||||||||||
Changes in Other Liabilities |
33,619 |
(6,208) |
(8,677) |
(54,274) |
||||||||||||
Other |
23,295 |
9,094 |
32,674 |
45,496 |
||||||||||||
Net Cash Provided by Continuing Operations |
101,566 |
99,601 |
505,849 |
970,706 |
||||||||||||
Net Cash Used In Discontinued Operating Activities |
— |
(12,992) |
— |
(33,926) |
||||||||||||
Net Cash Provided by Operating Activities |
101,566 |
86,609 |
505,849 |
936,780 |
||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||
Capital Expenditures |
(127,411) |
(318,818) |
(1,022,567) |
(1,493,425) |
||||||||||||
Proceeds from Sales of Assets |
27,527 |
215,700 |
110,571 |
356,836 |
||||||||||||
Net Investment in Equity Affiliates |
(13,997) |
(13,325) |
(84,221) |
95,207 |
||||||||||||
Net Cash Used in Investing Activities |
(113,881) |
(116,443) |
(996,217) |
(1,041,382) |
||||||||||||
Cash Flows from Financing Activities: |
||||||||||||||||
Proceeds from (Payments on) Short-Term Borrowings |
7,000 |
— |
952,000 |
(11,736) |
||||||||||||
Payments on Miscellaneous Borrowings |
(2,776) |
(6,117) |
(4,338) |
(10,286) |
||||||||||||
Payments on Long-Term Notes, including Redemption Premium |
— |
(11,736) |
(1,263,719) |
(1,819,005) |
||||||||||||
Proceeds from Issuance of Long-Term Notes |
— |
11,736 |
492,760 |
1,859,920 |
||||||||||||
Net Proceeds from Revolver - MLP |
5,000 |
— |
185,000 |
— |
||||||||||||
Distributions to Noncontrolling Interest |
(5,060) |
— |
(5,060) |
— |
||||||||||||
Proceeds from Sale of MLP Interests |
— |
— |
148,359 |
— |
||||||||||||
Tax Benefit from Stock-Based Compensation |
— |
151 |
208 |
2,629 |
||||||||||||
Dividends Paid |
(2,290) |
(14,387) |
(33,281) |
(57,506) |
||||||||||||
Proceeds from Issuance of Common Stock |
— |
1,613 |
8,288 |
15,016 |
||||||||||||
Purchases of Treasury Stock |
— |
— |
(71,674) |
— |
||||||||||||
Debt Issuance and Financing Fees |
— |
— |
(22,586) |
(24,861) |
||||||||||||
Net Cash Provided By (Used in) Financing Activities |
1,874 |
(18,740) |
385,957 |
(45,829) |
||||||||||||
Net Decrease in Cash and Cash Equivalents |
(10,441) |
(48,574) |
(104,411) |
(150,431) |
||||||||||||
Cash and Cash Equivalents at Beginning of Period |
83,019 |
225,563 |
176,989 |
327,420 |
||||||||||||
Cash and Cash Equivalents at End of Period |
$ |
72,578 |
$ |
176,989 |
$ |
72,578 |
$ |
176,989 |
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-fourth-quarter-results-net-income-of-30-million-or-013-per-diluted-share-second-pennsylvania-dry-utica-shale-well-gh-9-24-hour-initial-production-ip-rate-of-619-mmcf-per-day-total-ep-division-cas-300211717.html
SOURCE
Investor: Tyler Lewis, at (724) 485-3157; Robert Ferer, at (724) 485-3158; Media: Brian Aiello, at (724) 485-3078