XML 49 R37.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor Subsidiaries Financial Information (Tables)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Condensed Financial Statements, Captions [Line Items]    
Guarantor FInancial Statements [Table Text Block] [Table Text Block]
Income Statement for the Three Months Ended March 31, 2016 (unaudited):
 
Parent
Issuer
 
CNX Gas
Guarantor
 
Other
Subsidiary
Guarantors
 
CNXC
Non-Guarantor
 
Other
Subsidiary
Non-Guarantors

 
Elimination
 
Consolidated
Revenues and Other Income:
 
 
 
 
 
 
 
 
 
 
 
 
 
Natural Gas, NGLs and Oil Sales
$

 
$
181,680

 
$

 
$

 
$

 
$
(425
)
 
$
181,255

Gain on Commodity Derivative Instruments

 
55,060

 

 

 

 

 
55,060

Coal Sales

 

 
169,623

 
56,541

 

 

 
226,164

Other Outside Sales

 

 
7,766

 

 

 

 
7,766

Purchased Gas Sales

 
8,618

 

 

 

 

 
8,618

Freight-Outside Coal

 

 
9,841

 
3,269

 

 

 
13,110

Miscellaneous Other Income
(66,640
)
 
30,161

 
17,969

 
1

 

 
66,640

 
48,131

Loss on Sale of Assets

 
(7,143
)
 
(120
)
 
(13
)
 

 

 
(7,276
)
Total Revenue and Other Income
(66,640
)
 
268,376

 
205,079

 
59,798

 

 
66,215

 
532,828

Costs and Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Exploration and Production Costs
 
 
 
 
 
 
 
 
 
 
 
 
 
Lease Operating Expense

 
27,739

 

 

 

 

 
27,739

Transportation, Gathering and Compression

 
93,974

 

 

 

 

 
93,974

Production, Ad Valorem, and Other Fees

 
8,303

 

 

 

 

 
8,303

Depreciation, Depletion and Amortization

 
105,715

 

 

 

 

 
105,715

Exploration and Production Related Other Costs

 
1,747

 

 

 

 

 
1,747

Purchased Gas Costs

 
7,868

 

 

 

 

 
7,868

Other Corporate Expenses

 
22,798

 

 

 

 

 
22,798

Selling, General, and Administrative Costs

 
22,458

 

 

 

 

 
22,458

Total Exploration and Production Costs

 
290,602

 

 

 

 

 
290,602

PA Mining Operations Costs
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating and Other Costs

 

 
115,611

 
38,490

 

 

 
154,101

Depreciation, Depletion and Amortization

 

 
30,949

 
10,317

 

 

 
41,266

Freight Expense

 

 
9,841

 
3,269

 

 

 
13,110

Selling, General, and Administrative Costs

 

 
3,848

 
1,928

 

 

 
5,776

Total PA Mining Operations Costs

 

 
160,249

 
54,004

 

 

 
214,253

Other Costs
 
 
 
 
 
 
 
 
 
 
 
 
 
Miscellaneous Operating Expense
3,720

 

 
31,597

 

 
22

 

 
35,339

Selling, General, and Administrative Costs

 

 
1,853

 

 

 

 
1,853

Depreciation, Depletion and Amortization
153

 

 
7,854

 

 

 

 
8,007

Interest Expense
45,880

 
653

 
1,354

 
1,978

 

 

 
49,865

Total Other Costs
49,753

 
653

 
42,658

 
1,978

 
22

 

 
95,064

Total Costs And Expenses
49,753

 
291,255

 
202,907

 
55,982

 
22

 

 
599,919

(Loss) Earnings From Continuing Operations Before Income Tax
(116,393
)
 
(22,879
)
 
2,172

 
3,816

 
(22
)
 
66,215

 
(67,091
)
Income Tax (Benefit) Expense
(18,821
)
 
(9,355
)
 
4,384

 

 
(8
)
 

 
(23,800
)
(Loss) Income From Continuing Operations
(97,572
)
 
(13,524
)
 
(2,212
)
 
3,816

 
(14
)
 
66,215

 
(43,291
)
Loss From Discontinued Operations, net

 

 

 

 
(53,167
)
 

 
(53,167
)
Net (Loss) Income
(97,572
)
 
(13,524
)
 
(2,212
)
 
3,816

 
(53,181
)
 
66,215

 
(96,458
)
Less: Net Income Attributable to Noncontrolling Interest

 

 

 

 

 
1,114

 
1,114

Net (Loss) Income Attributable to CONSOL Energy Shareholders
$
(97,572
)
 
$
(13,524
)
 
$
(2,212
)
 
$
3,816

 
$
(53,181
)
 
$
65,101

 
$
(97,572
)
 
Guarantor Condensed Cash Flow [Table Text Block]  
Cash Flow for the Three Months Ended March 31, 2016 (unaudited): 
 
Parent
 
CNX Gas
Guarantor
 
Other Subsidiary Guarantors
 
CNXC Non-Guarantor
 
Other Subsidiary Non-
Guarantors
 
Elimination
 
Consolidated
Net Cash Provided by (Used in) Continuing Operations

$
456,851

 
$
58,594

 
$
13,434

 
$
3,511

 
$
(401,447
)
 
$
(7,281
)
 
$
123,662

Net Cash Provided by Discontinued Operating Activities

 

 

 

 
6,290

 

 
6,290

Net Cash Provided by (Used in) Operating Activities
$
456,851

 
$
58,594

 
$
13,434

 
$
3,511

 
$
(395,157
)
 
$
(7,281
)
 
$
129,952

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
$
(1,281
)
 
$
(62,862
)
 
$
(10,288
)
 
$
(3,225
)
 
$

 
$

 
$
(77,656
)
Proceeds From Sales of Assets

 
7,953

 
480

 
20

 

 

 
8,453

Net Investments in Equity Affiliates

 
(2,145
)
 
(3,433
)
 

 

 

 
(5,578
)
Net Cash Used in Continuing Investing Activities
(1,281
)
 
(57,054
)
 
(13,241
)
 
(3,205
)
 

 

 
(74,781
)
Net Cash Provided by Discontinued Investing Activities

 

 

 

 
395,757

 

 
395,757

Net Cash (Used in) Provided by Investing Activities
$
(1,281
)
 
$
(57,054
)
 
$
(13,241
)
 
$
(3,205
)
 
$
395,757

 
$

 
$
320,976

Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Payments on Short-Term Borrowings
$
(100,500
)
 
$

 
$

 
$

 
$

 
$

 
$
(100,500
)
Payments on Miscellaneous Borrowings
(353
)
 
(1,537
)
 
(193
)
 
(12
)
 

 

 
(2,095
)
Net Proceeds from Revolver - CNX Coal Resources LP

 

 

 
15,000

 

 

 
15,000

Distributions to Noncontrolling Interest

 

 

 
(12,144
)
 

 
6,731

 
(5,413
)
Net Change in Parent Advancements

 

 

 
(550
)
 

 
550

 

Dividends Paid
(2,294
)
 

 

 

 

 

 
(2,294
)
Issuance of Common Stock
3

 

 

 

 

 

 
3

Treasury Stock Activity
(1,510
)
 

 

 

 

 

 
(1,510
)
Net Cash (Used in) Provided by Continuing Financing Activities
(104,654
)
 
(1,537
)
 
(193
)
 
2,294

 

 
7,281

 
(96,809
)
Net Cash Used in Discontinued Financing Activities

 

 

 

 
(47
)
 

 
(47
)
Net Cash (Used in) Provided by Financing Activities
$
(104,654
)
 
$
(1,537
)
 
$
(193
)
 
$
2,294

 
$
(47
)
 
$
7,281

 
$
(96,856
)
Guarantor Condensed Comprehensive Income [Table Text Block]
Statement of Comprehensive Income for the Three Months Ended March 31, 2016 (unaudited):

 
Parent
 
CNX Gas
Guarantor
 
Other Subsidiary Guarantors
 
CNXC Non-
Guarantor
 
Other Subsidiary Non-
Guarantors
 
Elimination
 
Consolidated
Net (Loss) Income
$
(97,572
)
 
$
(13,524
)
 
$
(2,212
)
 
$
3,816

 
$
(53,181
)
 
$
66,215

 
$
(96,458
)
Other Comprehensive (Loss) Income:
 
 
 
 
 
 
 
 
 
 
 
 
 
  Actuarially Determined Long-Term Liability Adjustments
(2,484
)
 

 
(2,459
)
 
(25
)
 

 
2,484

 
(2,484
)
  Reclassification of Cash Flow Hedge from OCI to Earnings
(9,814
)
 
(9,814
)
 

 

 

 
9,814

 
(9,814
)
Other Comprehensive (Loss) Income:
(12,298
)
 
(9,814
)
 
(2,459
)
 
(25
)
 

 
12,298

 
(12,298
)
Comprehensive (Loss) Income
(109,870
)
 
(23,338
)
 
(4,671
)
 
3,791

 
(53,181
)
 
78,513

 
(108,756
)
  Less: Comprehensive Income Attributable to Noncontrolling Interest

 

 

 

 

 
1,114

 
1,114

Comprehensive (Loss) Income Attributable to CONSOL Energy Inc. Shareholders
$
(109,870
)
 
$
(23,338
)
 
$
(4,671
)
 
$
3,791

 
$
(53,181
)
 
$
77,399

 
$
(109,870
)
 
Guarantor Balance Sheet [Table Text Block]
Balance Sheet at December 31, 2016:
 
Parent
Issuer
 
CNX Gas
Guarantor
 
Other
Subsidiary
Guarantors
 
CNXC Non-Guarantor
 
Other
Subsidiary
Non-
Guarantors
 
Elimination
 
Consolidated
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and Cash Equivalents
$
49,722

 
$
83

 
$

 
$
9,785

 
$
885

 
$

 
$
60,475

Accounts and Notes Receivable:
 
 
 
 
 
 
 
 
 
 
 
 
 
Trade

 
124,509

 
72,295

 
23,418

 

 

 
220,222

Other Receivables
20,097

 
34,773

 
14,516

 
515

 

 

 
69,901

Inventories

 
15,301

 
38,669

 
11,491

 

 

 
65,461

Recoverable Income Taxes
175,877

 
(59,026
)
 

 

 

 

 
116,851

Prepaid Expenses
12,828

 
60,500

 
16,306

 
3,512

 

 

 
93,146

Current Assets of Discontinued Operations

 

 

 

 
83

 

 
83

Total Current Assets
258,524

 
176,140

 
141,786

 
48,721

 
968

 

 
626,139

Property, Plant and Equipment:
 
 
 
 
 
 
 
 
 
 
 
 
 
Property, Plant and Equipment
114,611

 
8,851,226

 
3,928,861

 
876,690

 

 

 
13,771,388

Less-Accumulated Depreciation, Depletion and Amortization
84,788

 
3,106,296

 
1,997,687

 
442,178

 

 

 
5,630,949

Total Property, Plant and Equipment-Net
29,823

 
5,744,930

 
1,931,174

 
434,512

 

 

 
8,140,439

Other Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
Deferred Income Taxes
25,904

 
(21,614
)
 

 

 

 

 
4,290

Investment in Affiliates
7,974,260

 
188,376

 
27,269

 

 

 
(7,998,941
)
 
190,964

Other
19,960

 
67,096

 
114,030

 
21,063

 

 

 
222,149

Total Other Assets
8,020,124

 
233,858

 
141,299

 
21,063

 

 
(7,998,941
)
 
417,403

Total Assets
$
8,308,471

 
$
6,154,928

 
$
2,214,259

 
$
504,296

 
$
968

 
$
(7,998,941
)
 
$
9,183,981

Liabilities and Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts Payable
$
48,666

 
$
127,309

 
$
36,039

 
$
18,797

 
$

 
$
10,805

 
$
241,616

Accounts Payable (Recoverable)-Related Parties
1,832,908

 
1,034,138

 
(2,648,416
)
 
1,666

 
(209,491
)
 
(10,805
)
 

Current Portion of Long-Term Debt
1,533

 
6,369

 
4,010

 
88

 

 

 
12,000

Other Accrued Liabilities
75,039

 
337,374

 
223,705

 
44,230

 

 

 
680,348

Current Liabilities of Discontinued Operations

 

 

 

 
6,050

 

 
6,050

Total Current Liabilities
1,958,146

 
1,505,190

 
(2,384,662
)
 
64,781

 
(203,441
)
 

 
940,014

Long-Term Debt:
2,421,511

 
26,884

 
115,685

 
197,989

 

 

 
2,762,069

Deferred Credits and Other Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Postretirement Benefits Other Than Pensions

 

 
659,474

 

 

 

 
659,474

Pneumoconiosis Benefits

 

 
106,016

 
2,057

 

 

 
108,073

Mine Closing

 

 
209,384

 
9,247

 

 

 
218,631

Gas Well Closing

 
195,704

 
27,549

 
99

 

 

 
223,352

Workers’ Compensation

 

 
64,187

 
3,090

 

 

 
67,277

Salary Retirement
112,543

 

 

 

 

 

 
112,543

Other
17,876

 
117,658

 
15,663

 
463

 

 

 
151,660

Total Deferred Credits and Other Liabilities
130,419

 
313,362

 
1,082,273

 
14,956

 

 

 
1,541,010

Total CONSOL Energy Inc. Stockholders’ Equity
3,798,395

 
4,309,492

 
3,400,963

 
226,570

 
204,409

 
(8,141,434
)
 
3,798,395

Noncontrolling Interest

 

 

 

 

 
142,493

 
142,493

Total Liabilities and Equity
$
8,308,471

 
$
6,154,928

 
$
2,214,259

 
$
504,296

 
$
968

 
$
(7,998,941
)
 
$
9,183,981