
26 Apr 2016
CONSOL Energy Reports First Quarter Results; Record Quarterly E&P Production of 97.5 Bcfe; Total E&P Division Cash Costs of $1.33 Per Mcfe; Borrowing Base Reaffirmed at $2 billion; Liquidity Increases to $1.3 billion
(Dollars in thousands) |
Q1 2016 |
||
Loss Before Income Tax |
$ |
(77,133) |
|
Income Taxes |
(26,847) |
||
Loss From Continuing Operations |
(50,286) |
||
Loss From Discontinued Operations, net |
(46,172) |
||
Net Loss |
(96,458) |
||
Less: Net Income Attributable to Noncontrolling Interest |
1,114 |
||
Net Loss Attributable to CONSOL Energy Shareholders |
$ |
(97,572) |
Earnings before deducting net interest expense (interest expense less interest income), income taxes and depreciation, depletion and amortization (EBITDA), from continuing operations were
After adjusting for certain items, which are listed in the EBITDA reconciliation table, the company had an adjusted net loss1 attributable to continuing operations in the 2016 first quarter of
The first quarter earnings results included the following pre-tax items related to recent transactions attributable to continuing operations:
- Recorded a
$29.3 million unrealized loss on commodity derivative instruments; - Recorded a
$12.6 million loss related to the sale of a gathering pipeline; - Recorded
$2.9 million in expense related to severance.
"CONSOL continues to focus on executing its free cash flow plan," commented
1 The terms "adjusted net loss," "adjusted EBITDA," "free cash flow," and "organic free cash from continuing operations" are non-GAAP financial measures, which are defined and reconciled to the GAAP net income below, under the caption "Non-GAAP Financial Measures."
During the quarter,
"The Buchanan sale is significant for a number of reasons," commented
On
During the first quarter of 2016, CONSOL's E&P Division achieved record production of 97.5 Bcfe, or an increase of 36% from the 71.6 Bcfe produced in the year-earlier quarter. The E&P Division's total unit cash costs declined during the quarter to
The unrealized loss on commodity derivative instruments represents changes in fair value of all existing commodity hedges on a mark-to-market basis.
The company recorded a loss related to the sale of a gathering pipeline, located in
During the quarter, the company also recorded an expense related to severance, in connection with the company's continuing effort to reduce operating expenses.
Starting this quarter,
E&P Division:
E&P Division First Quarter Summary:
E&P production increased by over 36% in the just-ended quarter, compared to the year-earlier quarter. Despite increased production, the E&P Division realized a net loss of
CONSOL's E&P activity continued to focus primarily on completing its high quality
CONSOL turned in line 35 Marcellus and
E&P Division capital expenditures declined further in the first quarter to
E&P DIVISION RESULTS — Quarter-to-Quarter Comparison |
||||||||||||
Quarter |
Quarter |
Quarter |
||||||||||
Ended |
Ended |
Ended |
||||||||||
March 31, 2016 |
March 31, 2015 |
December 31, 2015 |
||||||||||
Sales - Gas |
$ |
157.4 |
$ |
196.5 |
$ |
152.9 |
||||||
Gain on Commodity Derivative Instruments - Cash Settlement |
84.3 |
30.1 |
79.5 |
|||||||||
Sales - Oil |
0.5 |
1.1 |
0.6 |
|||||||||
Sales - NGLs |
19.9 |
22.2 |
23.2 |
|||||||||
Sales - Condensate |
3.9 |
5.2 |
8.9 |
|||||||||
Total Sales Revenue ($ MM) |
$ |
266.0 |
$ |
255.1 |
$ |
265.1 |
||||||
Net (Loss) Income Attributable to CONSOL Energy Shareholders |
$ |
(14.2) |
$ |
30.9 |
$ |
57.1 |
||||||
Net Cash Provided by Operating Activities ($ MM) |
$ |
58.6 |
$ |
177.8 |
$ |
95.2 |
||||||
Total Period Production (Bcfe) |
97.5 |
71.6 |
95.5 |
|||||||||
Average Daily Production (MMcfe) |
1,071.0 |
795.7 |
1,037.8 |
|||||||||
Capital Expenditures ($ MM) |
$ |
62.9 |
$ |
250.3 |
$ |
83.4 |
CONSOL's E&P Division production in the quarter came from the following categories:
Quarter |
Quarter |
Quarter |
|||||||||||||
Ended |
Ended |
Ended |
|||||||||||||
March 31, 2016 |
March 31, 2015 |
% Increase/ (Decrease) |
December 31, 2015 |
% Increase/(Decrease) |
|||||||||||
GAS |
|||||||||||||||
Marcellus Sales Volumes (Bcf) |
45.1 |
32.1 |
40.5 |
% |
43.7 |
3.2 |
% |
||||||||
Utica Sales Volumes (Bcf) |
17.7 |
6.2 |
185.5 |
% |
14.8 |
19.6 |
% |
||||||||
CBM Sales Volumes (Bcf) |
17.6 |
18.9 |
(6.9) |
% |
18.7 |
(5.9) |
% |
||||||||
Other Sales Volumes (Bcf)1 |
5.7 |
6.3 |
(9.5) |
% |
6.3 |
(9.5) |
% |
||||||||
LIQUIDS2 |
|||||||||||||||
NGLs Sales Volumes (Bcfe) |
9.7 |
6.5 |
49.2 |
% |
9.8 |
(1.0) |
% |
||||||||
Oil Sales Volumes (Bcfe) |
0.1 |
0.1 |
— |
% |
0.1 |
— |
% |
||||||||
Condensate Sales Volumes (Bcfe) |
1.6 |
1.5 |
6.7 |
% |
2.1 |
(23.8) |
% |
||||||||
TOTAL |
97.5 |
71.6 |
36.2 |
% |
95.5 |
2.1 |
% |
Note: The increase in Marcellus sales volumes represents only the gas portion of production. When including liquids, the increase in Marcellus volumes was 39% compared to the year-earlier quarter. Production results are net of royalties.
1. Other Sales Volumes: primarily related to shallow oil and gas production.
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 11.4 Bcfe, as a percentage of the total of 97.5 Bcfe, was approximately 12% 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 0.6 Bcfe, or approximately 5% during the quarter, compared to the fourth quarter of 2015.
E&P PRICE AND COST DATA PER MCFE — Quarter-to-Quarter Comparison: |
||||||||||||
Quarter |
Quarter |
Quarter |
||||||||||
Ended |
Ended |
Ended |
||||||||||
(Per Mcfe) |
March 31, 2016 |
March 31, 2015 |
December 31, 2015 |
|||||||||
Average Sales Price - Gas |
$ |
1.83 |
$ |
3.10 |
$ |
1.83 |
||||||
Average Gain on Commodity Derivative Instruments - Cash Settlement- Gas |
$ |
0.98 |
$ |
0.48 |
$ |
0.95 |
||||||
Average Sales Price - Oil* |
$ |
5.14 |
$ |
7.97 |
$ |
6.51 |
||||||
Average Sales Price - NGLs* |
$ |
2.05 |
$ |
3.40 |
$ |
2.36 |
||||||
Average Sales Price - Condensate* |
$ |
2.44 |
$ |
3.47 |
$ |
4.23 |
||||||
Average Sales Price - Total Company |
$ |
2.73 |
$ |
3.56 |
$ |
2.78 |
||||||
Costs - Production |
||||||||||||
Lifting |
$ |
0.28 |
$ |
0.52 |
$ |
0.27 |
||||||
Ad Valorem, Severance and Other Taxes |
0.09 |
0.13 |
0.06 |
|||||||||
DD&A |
1.00 |
1.09 |
0.97 |
|||||||||
Total Production Costs |
$ |
1.37 |
$ |
1.74 |
$ |
1.30 |
||||||
Costs - Gathering |
||||||||||||
Transportation |
$ |
0.79 |
$ |
0.75 |
$ |
0.79 |
||||||
Operating Costs |
0.17 |
0.30 |
0.20 |
|||||||||
DD&A |
0.08 |
0.12 |
0.08 |
|||||||||
Total Gathering Costs |
$ |
1.04 |
$ |
1.17 |
$ |
1.07 |
||||||
Total Costs |
$ |
2.41 |
$ |
2.91 |
$ |
2.37 |
||||||
Margin |
$ |
0.32 |
$ |
0.65 |
$ |
0.41 |
*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: "Total Costs" excludes selling, 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 to depressed commodity prices.
The average sales price of
Total E&P Division unit costs continued to improve in the just-ended quarter, compared to the year-earlier quarter, as fixed costs were spread over higher production volumes. Also, low-cost Marcellus and
E&P Marketing, Transportation, and Processing Update:
For the first quarter of 2016, 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 1.5 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 0.5 Bcf per day of gross natural gas volumes.
In April, CONSOL began recovering and selling ethane primarily via
Coal Division Results:
Coal Division First Quarter Summary:
During the first quarter of 2016, the Pennsylvania Operations total unit costs were
As reported by
During the quarter, CONSOL's active coal operations generated
COAL DIVISION RESULTS BY PRODUCT CATEGORY - Quarter-To-Quarter Comparison |
||||||||||||||||
PA Ops |
PA Ops |
Other |
Other |
|||||||||||||
Quarter |
Quarter |
Quarter |
Quarter |
|||||||||||||
Ended |
Ended |
Ended |
Ended |
|||||||||||||
March 31, |
March 31, |
March 31, |
March 31, |
|||||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||||||
Beginning Inventory (millions of tons) |
0.1 |
0.2 |
0.3 |
0.1 |
||||||||||||
Coal Production (millions of tons) |
5.4 |
6.5 |
0.3 |
0.6 |
||||||||||||
Ending Inventory (millions of tons) |
0.3 |
0.2 |
— |
0.1 |
||||||||||||
Sales - Company Produced (millions of tons) |
5.3 |
6.5 |
0.4 |
0.5 |
||||||||||||
Sales Per Ton |
$ |
42.99 |
$ |
58.82 |
$ |
54.81 |
$ |
61.54 |
||||||||
Total Production Costs Per Ton |
$ |
33.16 |
$ |
42.62 |
$ |
51.58 |
$ |
54.05 |
||||||||
Average Margin Per Ton Sold |
$ |
9.83 |
$ |
16.20 |
$ |
3.23 |
$ |
7.49 |
||||||||
Addback: DD&A Per Ton |
$ |
6.45 |
$ |
6.66 |
$ |
3.03 |
$ |
3.32 |
||||||||
Average Margin Per Ton, before DD&A |
$ |
16.28 |
$ |
22.86 |
$ |
6.26 |
$ |
10.81 |
||||||||
Cash Flow before Cap. Ex ($ MM) |
$ |
86 |
$ |
149 |
$ |
3 |
$ |
5 |
The Pennsylvania Operations include Bailey, Enlow Fork, and Harvey mines. Other includes the
E&P Division Guidance:
Total hedged natural gas production in the 2016 second quarter is 70.7 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 4/14/16 |
262.6 |
210.8 |
||||
* Yearly 2017 production will be a function of the second half of 2016 capital program, continued debottlenecking initiatives, and the company's drilled but uncompleted (DUC) well inventory.
GAS HEDGES |
||||||||||||
Q2 2016 |
2016 |
2017 |
||||||||||
Total NYMEX + Basis* (Bcf) |
67.3 |
259.7 |
122.5 |
|||||||||
Average Hedge Price ($/Mcf) |
$ |
2.87 |
$ |
3.07 |
$ |
2.67 |
||||||
NYMEX Only Hedges Exposed to Basis (Bcf) |
- |
- |
88.3 |
|||||||||
Average Hedge Price ($/Mcf) |
- |
- |
$ |
2.98 |
||||||||
Physical Sales With Fixed Basis Exposed to NYMEX (Bcf) |
3.4 |
2.9 |
- |
|||||||||
Average Hedge Basis Value ($/Mcf) |
$ |
(0.20) |
$ |
(0.04) |
- |
* Includes physical sales with fixed basis in Q2 2016, 2016, and 2017 of 16.1 Bcf, 74.5 Bcf, and 24.1 Bcf, respectively.
During the first quarter of 2016,
CONSOL's 2016 NYMEX plus basis natural gas hedge position has increased to 259.7 Bcf at an average hedge price of
As previously stated on last quarter's earnings call, in accordance with the company's hedging program, CONSOL added longer duration hedges, which were layered in over time. The company's confidence in maintaining, or even further improving, its already low-cost structure, has enabled CONSOL to layer on these additional hedges, which will help provide downside protection.
During the first quarter of 2016,
Coal Division Guidance:
As stated in
COAL DIVISION GUIDANCE |
||||||||
2016 |
||||||||
CNX Coal Resources LP ("CNXC") Adjusted EBITDA (20% undivided interest of PA Operations) |
$ |
59 |
- |
$ |
69 |
|||
x5 (@ 100% interest) |
$ |
295 |
- |
$ |
345 |
|||
Less: Noncontrolling Interest |
(26) |
- |
(31) |
|||||
Plus: CONSOL's Other Coal Division EBITDA1 |
22 |
- |
27 |
|||||
Plus: CONSOL's Other Miscellaneous Coal EBITDA2 |
15 |
- |
20 |
|||||
Less: CONSOL's Other Coal Division Costs and Expenses (including Legacy Liabilities' Costs)3 |
(126) |
- |
(131) |
|||||
CONSOL Energy's Pro Rata Coal Division Adjusted EBITDA |
$ |
180 |
- |
$ |
230 |
Note:
(1) Includes fiscal year 2016 for
(2) Includes miscellaneous other income (net of applicable expenses) associated with the company's Terminal Operations, Rental Income, Coal Royalty Income, and other miscellaneous land income.
(3) Includes Legacy Liability Costs of approximately
Excluding the discontinued Virginia Operation's (the
Liquidity:
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 |
||||||||||||||||||||
March 31, |
||||||||||||||||||||
2016 |
2016 |
2016 |
2016 |
2015 |
||||||||||||||||
Dollars in thousands |
E&P Division |
COAL Division |
Other1 |
Total Company |
Total Company |
|||||||||||||||
Net (Loss) Income |
$ |
(23,541) |
$ |
(49,015) |
$ |
(23,902) |
$ |
(96,458) |
$ |
79,030 |
||||||||||
Less: Loss (Income) from Discontinued Operations |
— |
46,172 |
— |
46,172 |
(244,317) |
|||||||||||||||
Add: Interest Expense |
653 |
1,733 |
47,480 |
49,866 |
55,122 |
|||||||||||||||
Less: Interest Income |
— |
— |
(214) |
(214) |
(1,143) |
|||||||||||||||
Add: Income Taxes |
— |
— |
(26,847) |
(26,847) |
195,898 |
|||||||||||||||
Earnings Before Interest & Taxes (EBIT) |
(22,888) |
(1,110) |
(3,483) |
(27,481) |
84,590 |
|||||||||||||||
Add: Depreciation, Depletion & Amortization |
105,715 |
54,352 |
— |
160,067 |
149,709 |
|||||||||||||||
Earnings Before Interest, Taxes and DD&A (EBITDA) from Continuing Operations |
$ |
82,827 |
$ |
53,242 |
$ |
(3,483) |
$ |
132,586 |
$ |
234,299 |
||||||||||
Adjustments: |
||||||||||||||||||||
Unrealized Loss(Gain) on Commodity Derivative Instruments |
29,271 |
— |
— |
29,271 |
(60,004) |
|||||||||||||||
Loss on Sale of Gathering Pipeline |
12,636 |
— |
— |
12,636 |
— |
|||||||||||||||
Severance Expense |
— |
2,251 |
667 |
2,918 |
— |
|||||||||||||||
Loss on Debt Extinguishment |
— |
— |
— |
— |
67,734 |
|||||||||||||||
Total Pre-tax Adjustments |
41,907 |
2,251 |
667 |
44,825 |
7,730 |
|||||||||||||||
Adjusted EBITDA |
$ |
124,734 |
$ |
55,493 |
$ |
(2,816) |
$ |
177,411 |
$ |
242,029 |
||||||||||
Less: Noncontrolling Interest |
— |
(1,114) |
— |
(1,114) |
— |
|||||||||||||||
Adjusted EBITDA Attributable to Continuing Operations |
$ |
124,734 |
$ |
54,379 |
$ |
(2,816) |
$ |
176,297 |
$ |
242,029 |
Note: Income tax effect of Total Pre-tax Adjustments was
(1)
Free cash flow and organic free cash flow from continuing operations are non-GAAP financial measures. Management believes that these measures are meaningful to investors because management reviews cash flows generated from operations and non-core asset sales after taking into consideration capital expenditures due to the fact that these expenditures are considered necessary to maintain and expand CONSOL's asset base and are expected to generate future cash flows from operations. It is important to note that free cash flow and organic free cash flow from continuing operations do not represent the residual cash flow available for discretionary expenditures since other non-discretionary expenditures, such as mandatory debt service requirements, are not deducted from the measure.
Organic Cash Flow From Continuing Operations |
Three Months Ended March 31, 2016 |
||
Net Cash Provided by Continuing Operations |
$ |
119,808 |
|
Capital Expenditures |
(78,968) |
||
Net Investment in Equity Affiliates |
(5,578) |
||
Organic Free Cash Flow from Continuing Operations |
$ |
35,262 |
Free Cash Flow |
Three Months Ended March 31, 2016 |
||
Net Cash Provided by Operating Activities |
$ |
128,442 |
|
Capital Expenditures |
(78,968) |
||
Capital Expenditures of Discontinued Operations |
(5,737) |
||
Net Investment in Equity Affiliates |
(5,578) |
||
Proceeds From Sales of Assets |
8,453 |
||
Proceeds From Sale of Buchanan Mine |
402,806 |
||
Free Cash Flow |
$ |
449,418 |
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
The
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED STATEMENTS OF INCOME |
|||||||
(Dollars in thousands, except per share data) |
Three Months Ended |
||||||
(Unaudited) |
March 31, |
||||||
Revenues and Other Income: |
2016 |
2015 |
|||||
Natural Gas, NGLs and Oil Sales |
$ |
181,255 |
$ |
224,438 |
|||
Gain on Commodity Derivative Instruments |
55,060 |
90,145 |
|||||
Coal Sales |
251,895 |
416,151 |
|||||
Other Outside Sales |
7,709 |
13,130 |
|||||
Purchased Gas Sales |
8,618 |
3,597 |
|||||
Freight-Outside Coal |
13,110 |
6,525 |
|||||
Miscellaneous Other Income |
48,132 |
36,523 |
|||||
(Loss) Gain on Sale of Assets |
(7,265) |
2,145 |
|||||
Total Revenue and Other Income |
558,514 |
792,654 |
|||||
Costs and Expenses: |
|||||||
Exploration and Production Costs |
|||||||
Lease Operating Expense |
27,739 |
37,256 |
|||||
Transportation, Gathering and Compression |
93,974 |
75,521 |
|||||
Production, Ad Valorem, and Other Fees |
8,303 |
9,192 |
|||||
Depreciation, Depletion and Amortization |
105,715 |
87,444 |
|||||
Exploration and Production Related Other Costs |
2,408 |
2,040 |
|||||
Purchased Gas Costs |
7,868 |
2,957 |
|||||
Other Corporate Expenses |
27,694 |
19,096 |
|||||
Selling, General, and Administrative Costs |
17,563 |
21,824 |
|||||
Total Exploration and Production Costs |
291,264 |
255,330 |
|||||
Coal Costs |
|||||||
Operating and Other Costs |
215,074 |
291,407 |
|||||
Depreciation, Depletion and Amortization |
54,352 |
62,258 |
|||||
Freight Expense |
13,110 |
6,525 |
|||||
Selling, General, and Administrative Costs |
5,650 |
7,202 |
|||||
Other Corporate Expenses |
3,143 |
6,074 |
|||||
Total Coal Costs |
291,329 |
373,466 |
|||||
Other Costs |
|||||||
Miscellaneous Operating Expense |
3,188 |
10,384 |
|||||
Depreciation, Depletion and Amortization |
— |
7 |
|||||
Loss on Debt Extinguishment |
— |
67,734 |
|||||
Interest Expense |
49,866 |
55,122 |
|||||
Total Other Costs |
53,054 |
133,247 |
|||||
Total Costs And Expenses |
635,647 |
762,043 |
|||||
(Loss) Earnings Before Income Tax |
(77,133) |
30,611 |
|||||
Income Taxes |
(26,847) |
195,898 |
|||||
Loss From Continuing Operations |
(50,286) |
(165,287) |
|||||
(Loss) Income From Discontinued Operations, net |
(46,172) |
244,317 |
|||||
Net (Loss) Income |
(96,458) |
79,030 |
|||||
Less: Net Income Attributable to Noncontrolling Interest |
1,114 |
— |
|||||
Net (Loss) Income Attributable to CONSOL Energy Shareholders |
$ |
(97,572) |
$ |
79,030 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED STATEMENTS OF INCOME (CONTINUED) |
|||||||
(Dollars in thousands, except per share data) |
Three Months Ended |
||||||
(Unaudited) |
March 31, |
||||||
Earnings Per Share |
2016 |
2015 |
|||||
Basic |
|||||||
Loss from Continuing Operations |
$ |
(0.22) |
$ |
(0.72) |
|||
(Loss) Income from Discontinued Operations |
(0.21) |
1.06 |
|||||
Total Basic (Loss) Earnings Per Share |
$ |
(0.43) |
$ |
0.34 |
|||
Dilutive |
|||||||
Loss from Continuing Operations |
$ |
(0.22) |
$ |
(0.72) |
|||
(Loss) Income from Discontinued Operations |
(0.21) |
1.06 |
|||||
Total Dilutive (Loss) Earnings Per Share |
$ |
(0.43) |
$ |
0.34 |
|||
Dividends Paid Per Share |
$ |
0.01 |
$ |
0.0625 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
|||||||
Three Months Ended |
|||||||
(Dollars in thousands) |
March 31, |
||||||
(Unaudited) |
2016 |
2015 |
|||||
Net (Loss) Income |
$ |
(96,458) |
$ |
79,030 |
|||
Other Comprehensive Loss: |
|||||||
Actuarially Determined Long-Term Liability Adjustments (Net of tax: $682, $90) |
(2,484) |
(149) |
|||||
Reclassification of Cash Flow Hedges from OCI to Earnings (Net of tax: $5,624, $11,213) |
(9,814) |
(19,314) |
|||||
Other Comprehensive Loss |
(12,298) |
(19,463) |
|||||
Comprehensive (Loss) Income |
(108,756) |
59,567 |
|||||
Less: Net Income Attributable to Noncontrolling Interests |
1,114 |
— |
|||||
Comprehensive (Loss) Income Attributable to CONSOL Energy Inc. Shareholders |
$ |
(109,870) |
$ |
59,567 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited) |
|||||||
(Dollars in thousands) |
March 31, |
December 31, |
|||||
ASSETS |
|||||||
Current Assets: |
|||||||
Cash and Cash Equivalents |
$ |
426,650 |
$ |
72,578 |
|||
Accounts and Notes Receivable: |
|||||||
Trade |
165,941 |
157,162 |
|||||
Other Receivables |
149,490 |
121,881 |
|||||
Inventories |
77,230 |
83,674 |
|||||
Recoverable Income Taxes |
1,871 |
13,887 |
|||||
Prepaid Expenses |
282,214 |
297,421 |
|||||
Current Assets of Discontinued Operations |
43,047 |
58,160 |
|||||
Total Current Assets |
1,146,443 |
804,763 |
|||||
Property, Plant and Equipment: |
|||||||
Property, Plant and Equipment |
14,639,990 |
14,595,952 |
|||||
Less—Accumulated Depreciation, Depletion and Amortization |
5,549,599 |
5,396,295 |
|||||
Property, Plant, and Equipment of Discontinued Operations, Net |
— |
469,720 |
|||||
Total Property, Plant and Equipment—Net |
9,090,391 |
9,669,377 |
|||||
Other Assets: |
|||||||
Investment in Affiliates |
251,628 |
237,330 |
|||||
Other |
227,396 |
217,585 |
|||||
Other Assets of Discontinued Operations |
12 |
847 |
|||||
Total Other Assets |
479,036 |
455,762 |
|||||
TOTAL ASSETS |
$ |
10,715,870 |
$ |
10,929,902 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited) |
|||||||
(Dollars in thousands, except per share data) |
March 31, |
December 31, |
|||||
LIABILITIES AND EQUITY |
|||||||
Current Liabilities: |
|||||||
Accounts Payable |
$ |
221,625 |
$ |
257,288 |
|||
Current Portion of Long-Term Debt |
5,316 |
5,855 |
|||||
Short-Term Notes Payable |
851,500 |
952,000 |
|||||
Other Accrued Liabilities |
486,906 |
440,523 |
|||||
Current Liabilities of Discontinued Operations |
19,584 |
25,272 |
|||||
Total Current Liabilities |
1,584,931 |
1,680,938 |
|||||
Long-Term Debt: |
|||||||
Long-Term Debt |
2,725,471 |
2,709,444 |
|||||
Capital Lease Obligations |
33,490 |
35,008 |
|||||
Long-Term Debt of Discontinued Operations |
— |
3,753 |
|||||
Total Long-Term Debt |
2,758,961 |
2,748,205 |
|||||
Deferred Credits and Other Liabilities: |
|||||||
Deferred Income Taxes |
52,844 |
74,629 |
|||||
Postretirement Benefits Other Than Pensions |
623,525 |
630,892 |
|||||
Pneumoconiosis Benefits |
118,178 |
111,903 |
|||||
Mine Closing |
290,108 |
289,785 |
|||||
Gas Well Closing |
164,124 |
163,842 |
|||||
Workers' Compensation |
68,846 |
69,812 |
|||||
Salary Retirement |
86,369 |
91,596 |
|||||
Reclamation |
34,490 |
34,150 |
|||||
Other |
194,406 |
166,957 |
|||||
Deferred Credits and Other Liabilities of Discontinued Operations |
— |
11,417 |
|||||
Total Deferred Credits and Other Liabilities |
1,632,890 |
1,644,983 |
|||||
TOTAL LIABILITIES |
5,976,782 |
6,074,126 |
|||||
Stockholders' Equity: |
|||||||
Common Stock, $.01 Par Value; 500,000,000 Shares Authorized, 229,363,247 Issued and Outstanding at March 31, 2016; 229,054,236 Issued and Outstanding at December 31, 2015 |
2,297 |
2,294 |
|||||
Capital in Excess of Par Value |
2,436,436 |
2,435,497 |
|||||
Preferred Stock, 15,000,000 shares authorized, None issued and outstanding |
— |
— |
|||||
Retained Earnings |
2,478,493 |
2,579,834 |
|||||
Accumulated Other Comprehensive Loss |
(327,896) |
(315,598) |
|||||
Total CONSOL Energy Inc. Stockholders' Equity |
4,589,330 |
4,702,027 |
|||||
Noncontrolling Interest |
149,758 |
153,749 |
|||||
TOTAL EQUITY |
4,739,088 |
4,855,776 |
|||||
TOTAL LIABILITIES AND EQUITY |
$ |
10,715,870 |
$ |
10,929,902 |
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, 2015 |
$ |
2,294 |
$ |
2,435,497 |
$ |
2,579,834 |
$ |
(315,598) |
$ |
4,702,027 |
$ |
153,749 |
$ |
4,855,776 |
|||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||
Net (Loss) Income |
— |
— |
(97,572) |
— |
(97,572) |
1,114 |
(96,458) |
||||||||||||||||||||
Other Comprehensive Loss |
— |
— |
— |
(12,298) |
(12,298) |
— |
(12,298) |
||||||||||||||||||||
Comprehensive (Loss) Income |
— |
— |
(97,572) |
(12,298) |
(109,870) |
1,114 |
(108,756) |
||||||||||||||||||||
Issuance of Common Stock |
3 |
— |
— |
— |
3 |
— |
3 |
||||||||||||||||||||
Treasury Stock Activity |
— |
— |
(1,475) |
— |
(1,475) |
— |
(1,475) |
||||||||||||||||||||
Tax Cost From Stock-Based Compensation |
— |
(4,377) |
— |
— |
(4,377) |
— |
(4,377) |
||||||||||||||||||||
Amortization of Stock-Based Compensation Awards |
— |
5,316 |
— |
— |
5,316 |
308 |
5,624 |
||||||||||||||||||||
Distributions to Noncontrolling Interest |
— |
— |
— |
— |
— |
(5,413) |
(5,413) |
||||||||||||||||||||
Dividends ($0.01 per share) |
— |
— |
(2,294) |
— |
(2,294) |
— |
(2,294) |
||||||||||||||||||||
Balance at March 31, 2016 |
$ |
2,297 |
$ |
2,436,436 |
$ |
2,478,493 |
$ |
(327,896) |
$ |
4,589,330 |
$ |
149,758 |
$ |
4,739,088 |
CONSOL ENERGY INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Dollars in thousands) |
Three Months Ended |
||||||
(Unaudited) |
March 31, |
||||||
Operating Activities: |
2016 |
2015 |
|||||
Net (Loss) Income |
$ |
(96,458) |
$ |
79,030 |
|||
Adjustments to Reconcile Net Loss to Net Cash Provided By Operating Activities: |
|||||||
Net Loss (Income) from Discontinued Operations |
46,172 |
(244,317) |
|||||
Depreciation, Depletion and Amortization |
160,067 |
149,709 |
|||||
Non-Cash Other Post-Employment Benefits |
— |
(10,366) |
|||||
Stock-Based Compensation |
5,624 |
7,481 |
|||||
Loss (Gain) on Sale of Assets |
7,265 |
(2,145) |
|||||
Loss on Debt Extinguishment |
— |
67,734 |
|||||
Gain on Commodity Derivative Instruments |
(55,060) |
(90,145) |
|||||
Net Cash Received in Settlement of Commodity Derivative Instruments |
84,331 |
30,141 |
|||||
Deferred Income Taxes |
(27,127) |
200,300 |
|||||
Equity in Earnings of Affiliates |
(16,665) |
(11,323) |
|||||
Return on Equity Investment |
4,512 |
6,103 |
|||||
Changes in Operating Assets: |
|||||||
Accounts and Notes Receivable |
(19,911) |
26,664 |
|||||
Inventories |
(7,476) |
(2,002) |
|||||
Prepaid Expenses |
19,104 |
38,356 |
|||||
Changes in Other Assets |
(9,751) |
7,037 |
|||||
Changes in Operating Liabilities: |
|||||||
Accounts Payable |
(11,487) |
(12,619) |
|||||
Accrued Interest |
35,867 |
42,719 |
|||||
Other Operating Liabilities |
849 |
(80,808) |
|||||
Changes in Other Liabilities |
(4,147) |
(11,569) |
|||||
Other |
4,099 |
7,909 |
|||||
Net Cash Provided by Continuing Operations |
119,808 |
197,889 |
|||||
Net Cash Provided by Discontinued Operating Activities |
8,634 |
30,481 |
|||||
Net Cash Provided by Operating Activities |
128,442 |
228,370 |
|||||
Cash Flows from Investing Activities: |
|||||||
Capital Expenditures |
(78,968) |
(287,804) |
|||||
Proceeds from Sales of Assets |
8,453 |
2,108 |
|||||
Net Investments in Equity Affiliates |
(5,578) |
(27,992) |
|||||
Net Cash Used in Continuing Operations |
(76,093) |
(313,688) |
|||||
Net Cash Provided by (Used in) Discontinued Investing Activities |
397,069 |
(6,215) |
|||||
Net Cash Provided by (Used in) Investing Activities |
320,976 |
(319,903) |
|||||
Cash Flows from Financing Activities: |
|||||||
(Payments on) Proceeds from Short-Term Borrowings |
(100,500) |
760,500 |
|||||
Payments on Miscellaneous Borrowings |
(2,128) |
(2,464) |
|||||
Payments on Long-Term Notes, including Redemption Premium |
— |
(1,261,009) |
|||||
Net Proceeds from Revolver - CNX Coal Resources LP |
15,000 |
— |
|||||
Distributions to Noncontrolling Interest |
(5,413) |
— |
|||||
Proceeds from Securitization Facility |
— |
32,669 |
|||||
Proceeds from Issuance of Long-Term Notes |
— |
492,760 |
|||||
Tax Benefit from Stock-Based Compensation |
— |
15 |
|||||
Dividends Paid |
(2,294) |
(14,400) |
|||||
Issuance of Common Stock |
3 |
1,736 |
|||||
Purchases of Treasury Stock |
— |
(71,674) |
|||||
Debt Issuance and Financing Fees |
— |
(18,257) |
|||||
Net Cash Used in Continuing Operations |
(95,332) |
(80,124) |
|||||
Net Cash Used in Discontinued Financing Activities |
(14) |
(14) |
|||||
Net Cash Used in Financing Activities |
(95,346) |
(80,138) |
|||||
Net Increase (Decrease) in Cash and Cash Equivalents |
354,072 |
(171,671) |
|||||
Cash and Cash Equivalents at Beginning of Period |
72,578 |
176,989 |
|||||
Cash and Cash Equivalents at End of Period |
$ |
426,650 |
$ |
5,318 |
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-first-quarter-results-record-quarterly-ep-production-of-975-bcfe-total-ep-division-cash-costs-of-133-per-mcfe-borrowing-base-reaffirmed-at-2-billion-liquidity-increases-to-13-billion-300257089.html
SOURCE
Investor: Tyler Lewis, at (724) 485-3157, Robert Ferer, at (724) 485-3158, Media: Brian Aiello, at (724) 485-3078