XML 77 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries Financial Information
12 Months Ended
Dec. 31, 2011
Guarantor Subsidiaries Financial Information [Abstract]  
Additional Financial Information Disclosure [Text Block]
NOTE 26—GUARANTOR SUBSIDIARIES FINANCIAL INFORMATION:
The payment obligations under the $1,500,000, 8.000% per annum notes due April 1, 2017, the $1,250,000, 8.250% per annum notes due April 1, 2020, and the $250,000, 6.375% per annum notes due March 1, 2021 issued by CONSOL Energy are jointly and severally, and also fully and unconditionally guaranteed by substantially all subsidiaries of CONSOL Energy. In accordance with positions established by the Securities and Exchange Commission (SEC), the following financial information sets forth separate financial information with respect to the parent, CNX Gas, a guarantor subsidiary, the remaining guarantor subsidiaries and the non-guarantor subsidiaries. The principal elimination entries include investments in subsidiaries and certain intercompany balances and transactions. CONSOL Energy, the parent, and a guarantor subsidiary manage several assets and liabilities of all other wholly owned subsidiaries. These include, for example, deferred tax assets, cash and other post-employment liabilities. These assets and liabilities are reflected as parent company or guarantor company amounts for purposes of this presentation.

Income Statement for the Year Ended December 31, 2011:
 
 
Parent
Issuer
 
CNX Gas
Guarantor
 
Other
Subsidiary
Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Sales—Outside
$

 
$
751,767

 
$
4,678,910

 
$
234,998

 
$
(4,862
)
 
$
5,660,813

Sales—Gas Royalty Interests

 
66,929

 

 

 

 
66,929

Sales—Purchased Gas

 
4,344

 

 

 

 
4,344

Freight—Outside

 

 
231,536

 

 

 
231,536

Other Income (including equity earnings)
876,233

 
58,923

 
63,161

 
26,309

 
(871,006
)
 
153,620

Total Revenue and Other Income
876,233

 
881,963

 
4,973,607

 
261,307

 
(875,868
)
 
6,117,242

Cost of Goods Sold and Other Operating Charges
108,681

 
326,597

 
2,740,011

 
228,291

 
97,609

 
3,501,189

Gas Royalty Interests’ Costs

 
59,377

 

 

 
(46
)
 
59,331

Purchased Gas Costs

 
3,831

 

 

 

 
3,831

Related Party Activity
4,767

 

 
(25,720
)
 
1,986

 
18,967

 

Freight Expense

 

 
231,347

 

 

 
231,347

Selling, General and Administrative Expense

 
112,339

 
164,179

 
1,485

 
(102,427
)
 
175,576

Depreciation, Depletion and Amortization
12,194

 
206,821

 
396,979

 
2,403

 

 
618,397

Interest Expense
235,370

 
9,398

 
3,911

 
53

 
(388
)
 
248,344

Taxes Other Than Income
950

 
34,023

 
306,450

 
3,037

 

 
344,460

Abandonment of Long- Lived Assets

 

 
115,817

 

 

 
115,817

Transaction and Financing Fees
14,907

 

 

 

 

 
14,907

Loss on Debt Extinguishment
16,090

 

 

 

 

 
16,090

Total Costs
392,959

 
752,386

 
3,932,974

 
237,255

 
13,715

 
5,329,289

Earnings (Loss) Before Income Taxes
483,274

 
129,577

 
1,040,633

 
24,052

 
(889,583
)
 
787,953

Income Tax Expense (Benefit)
(149,223
)
 
51,876

 
243,705

 
9,098

 

 
155,456

Net Income (Loss) Attributable to CONSOL Energy Inc. Shareholders
$
632,497

 
$
77,701

 
$
796,928

 
$
14,954

 
$
(889,583
)
 
$
632,497


Balance Sheet for December 31, 2011:
 
 
Parent
Issuer
 
CNX Gas
Guarantor
 
Other
Subsidiary
Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Assets:
 
 
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and Cash Equivalents
$
37,342

 
$
336,727

 
$
1,269

 
$
398

 
$

 
$
375,736

Accounts and Notes Receivable:
 
 
 
 
 
 
 
 
 
 
 
Trade

 
63,299

 
(5,081
)
 
404,594

 

 
462,812

Notes Receivable
2,669

 
311,754

 
527

 

 

 
314,950

Securitized

 

 

 

 

 

Other
2,913

 
91,582

 
7,458

 
3,755

 

 
105,708

Inventories

 
8,600

 
206,096

 
43,639

 

 
258,335

Deferred Income Taxes
191,689

 
(50,606
)
 

 

 

 
141,083

Prepaid Expenses
28,470

 
159,900

 
49,224

 
1,759

 

 
239,353

Total Current Assets
263,083

 
921,256

 
259,493

 
454,145

 

 
1,897,977

Property, Plant and Equipment:
 
 
 
 
 
 
 
 
 
 
 
Property, Plant and Equipment
198,004

 
5,488,094

 
8,376,831

 
24,390

 

 
14,087,319

Less-Accumulated Depreciation, Depletion and Amortization
109,924

 
778,716

 
3,855,323

 
16,940

 

 
4,760,903

Property, Plant and Equipment-Net
88,080

 
4,709,378

 
4,521,508

 
7,450

 

 
9,326,416

Other Assets:
 
 
 
 
 
 
 
 
 
 
 
Deferred Income Taxes
963,332

 
(455,608
)
 

 

 

 
507,724

Investment in Affiliates
9,126,453

 
96,914

 
760,548

 

 
(9,801,879
)
 
182,036

Restricted Cash
22,148

 

 

 

 

 
22,148

Notes Receivable
4,148

 
296,344

 

 

 

 
300,492

Other
116,624

 
110,128

 
52,009

 
10,146

 

 
288,907

Total Other Assets
10,232,705

 
47,778

 
812,557

 
10,146

 
(9,801,879
)
 
1,301,307

Total Assets
$
10,583,868

 
$
5,678,412

 
$
5,593,558

 
$
471,741

 
$
(9,801,879
)
 
$
12,525,700

Liabilities and Stockholders’ Equity:
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Accounts Payable
$
140,823

 
$
206,072

 
$
164,521

 
$
10,587

 
$

 
$
522,003

Accounts Payable (Recoverable)—Related Parties
2,900,546

 
9,431

 
(3,228,229
)
 
318,252

 

 

Current Portion Long-Term Debt
805

 
5,587

 
13,543

 
756

 

 
20,691

Accrued Income Taxes
68,819

 
6,814

 

 

 

 
75,633

Other Accrued Liabilities
493,450

 
58,401

 
206,649

 
11,570

 

 
770,070

Total Current Liabilities
3,604,443

 
286,305

 
(2,843,516
)
 
341,165

 

 
1,388,397

Long-Term Debt:
3,001,092

 
50,326

 
124,674

 
1,331

 

 
3,177,423

Deferred Credits and Other Liabilities
 
 
 
 
 
 
 
 
 
 
 
Postretirement Benefits Other Than Pensions

 

 
3,059,671

 

 

 
3,059,671

Pneumoconiosis Benefits

 

 
173,553

 

 

 
173,553

Mine Closing

 

 
406,712

 

 

 
406,712

Gas Well Closing

 
61,954

 
62,097

 

 

 
124,051

Workers’ Compensation

 

 
150,786

 
248

 

 
151,034

Salary Retirement
269,069

 

 

 

 

 
269,069

Reclamation

 

 
39,969

 

 

 
39,969

Other
98,379

 
16,899

 
9,658

 

 

 
124,936

Total Deferred Credits and Other Liabilities
367,448

 
78,853

 
3,902,446

 
248

 

 
4,348,995

Total CONSOL Energy Inc. Stockholders’ Equity
3,610,885

 
5,262,928

 
4,409,954

 
128,997

 
(9,801,879
)
 
3,610,885

Noncontrolling Interest

 

 

 

 

 

Total Liabilities and Stockholders’ Equity
$
10,583,868

 
$
5,678,412

 
$
5,593,558

 
$
471,741

 
$
(9,801,879
)
 
$
12,525,700




Condensed Statement of Cash Flows
For the Year Ended December 31, 2011:

 
Parent
 
CNX Gas
Guarantor
 
Other Subsidiary Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Net Cash Provided by (Used in) Operating Activities
$
530,444

 
$
329,360

 
$
669,704

 
$
(1,902
)
 
$

 
$
1,527,606

Cash Flows from Investing Activities:

 

 

 

 
 
 

Capital Expenditures
$
(41,172
)
 
$
(664,612
)
 
$
(676,587
)
 
$

 
$

 
$
(1,382,371
)
Distributions, net of Investments in, from Equity Affiliates

 
50,626

 
5,250

 

 

 
55,876

Other Investing Activities
10

 
746,956

 
(469
)
 
1,474

 

 
747,971

Net Cash (Used in) Provided by Investing Activities
$
(41,162
)
 
$
132,970

 
$
(671,806
)
 
$
1,474

 
$

 
$
(578,524
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Dividends Paid
$
(96,356
)
 
$

 
$

 
$

 
$

 
$
(96,356
)
Payments on Short-Term Borrowings
(155,000
)
 
(129,000
)
 

 

 

 
(284,000
)
Payments on Securitization Facility
(200,000
)
 

 

 

 

 
(200,000
)
Payments on Long Term Notes, including redemption premium
(265,785
)
 

 

 

 

 
(265,785
)
Proceeds from Long-Term Notes
250,000

 

 

 

 

 
250,000

Debt Issuance and Financing Fees
(10,628
)
 
(5,058
)
 

 

 

 
(15,686
)
Other Financing Activities
16,377

 
(8,104
)
 
(1,793
)
 
(793
)
 

 
5,687

Net Cash (Used in) Provided by Financing Activities
$
(461,392
)
 
$
(142,162
)
 
$
(1,793
)
 
$
(793
)
 
$

 
$
(606,140
)


Income Statement for the Year Ended December 31, 2010:
 
 
Parent
Issuer
 
CNX Gas
Guarantor
 
Other
Subsidiary
Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Sales—Outside
$

 
$
745,809

 
$
4,002,790

 
$
196,118

 
$
(6,014
)
 
$
4,938,703

Sales—Gas Royalty Interests

 
62,869

 

 

 

 
62,869

Sales—Purchased Gas

 
11,227

 

 

 

 
11,227

Freight—Outside

 

 
125,715

 

 

 
125,715

Other Income (including equity earnings)
565,780

 
5,174

 
51,004

 
29,851

 
(554,302
)
 
97,507

Total Revenue and Other Income
565,780

 
825,079

 
4,179,509

 
225,969

 
(560,316
)
 
5,236,021

Cost of Goods Sold and Other Operating Charges
102,645

 
258,278

 
2,636,360

 
10,858

 
254,186

 
3,262,327

Gas Royalty Interests’ Costs

 
53,839

 

 

 
(64
)
 
53,775

Purchased Gas Costs

 
9,736

 

 

 

 
9,736

Related Party Activity
(11,676
)
 

 
(10,059
)
 
180,398

 
(158,663
)
 

Freight Expense

 

 
125,544

 

 

 
125,544

Selling, General and Administrative Expense

 
92,886

 
134,590

 
1,068

 
(78,334
)
 
150,210

Depreciation, Depletion and Amortization
10,641

 
190,424

 
363,961

 
2,637

 

 
567,663

Interest Expense
188,343

 
7,196

 
9,838

 
25

 
(370
)
 
205,032

Taxes Other Than Income
6,599

 
29,882

 
289,160

 
2,817

 

 
328,458

Transaction and Financing Fees
62,031

 
3,330

 
2

 

 

 
65,363

Total Costs
358,583

 
645,571

 
3,549,396

 
197,803

 
16,755

 
4,768,108

Earnings (Loss) Before Income Taxes
207,197

 
179,508

 
630,113

 
28,166

 
(577,071
)
 
467,913

Income Tax Expense (Benefit)
(139,584
)
 
73,378

 
164,838

 
10,655

 

 
109,287

Net Income (Loss)
$
346,781

 
$
106,130

 
$
465,275

 
$
17,511

 
$
(577,071
)
 
$
358,626

Less: Net Income Attributable to Noncontrolling Interest
$

 
$

 
$

 
$

 
$
(11,845
)
 
$
(11,845
)
Net Income (Loss) Attributable to CONSOL Energy Inc. Shareholders
$
346,781

 
$
106,130

 
$
465,275

 
$
17,511

 
$
(588,916
)
 
$
346,781



Balance Sheet for December 31, 2010:
 
 
Parent
Issuer
 
CNX Gas
Guarantor
 
Other
Subsidiary
Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Assets:
 
 
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and Cash Equivalents
$
11,382

 
$
16,559

 
$
3,235

 
$
1,618

 
$

 
$
32,794

Accounts and Notes Receivable:
 
 
 
 
 
 
 
 
 
 
 
Trade

 
65,197

 
646

 
186,687

 

 
252,530

Securitized
200,000

 

 

 

 

 
200,000

Notes Receivable
408

 

 

 

 

 
408

Other
4,227

 
3,361

 
10,915

 
2,678

 

 
21,181

Inventories

 
4,456

 
203,962

 
50,120

 

 
258,538

Recoverable Income Taxes
(3,189
)
 
35,717

 

 

 

 
32,528

Deferred Income Taxes
173,211

 
960

 

 

 

 
174,171

Prepaid Expenses
35,297

 
57,907

 
39,309

 
10,343

 

 
142,856

Total Current Assets
421,336

 
184,157

 
258,067

 
251,446

 

 
1,115,006

Property, Plant and Equipment:
 
 
 
 
 
 
 
 
 
 
 
Property, Plant and Equipment
166,884

 
6,336,121

 
8,422,235

 
26,118

 

 
14,951,358

Less-Accumulated Depreciation, Depletion and Amortization
91,952

 
628,506

 
4,083,693

 
17,956

 

 
4,822,107

Property, Plant and Equipment-Net
74,932

 
5,707,615

 
4,338,542

 
8,162

 

 
10,129,251

Other Assets:
 
 
 
 
 
 
 
 
 
 
 
Deferred Income Taxes
902,188

 
(417,342
)
 

 

 

 
484,846

Investment in Affiliates
7,833,948

 
23,569

 
952,138

 
11,087

 
(8,727,233
)
 
93,509

Restricted Cash
20,291

 

 

 

 

 
20,291

Notes Receivable
6,866

 

 

 

 

 
6,866

Other
111,283

 
37,268

 
61,532

 
10,758

 

 
220,841

Total Other Assets
8,874,576

 
(356,505
)
 
1,013,670

 
21,845

 
(8,727,233
)
 
826,353

Total Assets
$
9,370,844

 
$
5,535,267

 
$
5,610,279

 
$
281,453

 
$
(8,727,233
)
 
$
12,070,610

Liabilities and Stockholders’ Equity:
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Accounts Payable
$
130,063

 
$
101,944

 
$
113,036

 
$
8,968

 
$

 
$
354,011

Accounts Payable (Recoverable)-Related Parties
2,363,108

 
30,302

 
(2,543,991
)
 
150,581

 

 

Short-Term Notes Payable
155,000

 
129,000

 

 

 

 
284,000

Current Portion of Long-Term Debt
758

 
9,851

 
13,589

 
585

 

 
24,783

Borrowings under Securitization Facility
200,000

 

 

 

 

 
200,000

Other Accrued Liabilities
302,788

 
59,960

 
425,735

 
13,508

 

 
801,991

Total Current Liabilities
3,151,717

 
331,057

 
(1,991,631
)
 
173,642

 

 
1,664,785

Long-Term Debt:
3,000,702

 
58,905

 
125,627

 
904

 

 
3,186,138

Deferred Credits and Other Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Postretirement Benefits Other Than Pensions

 

 
3,077,390

 

 

 
3,077,390

Pneumoconiosis Benefits

 

 
173,616

 

 

 
173,616

Mine Closing

 

 
393,754

 

 

 
393,754

Gas Well Closing

 
60,027

 
70,951

 

 

 
130,978

Workers’ Compensation

 

 
148,265

 
49

 

 
148,314

Salary Retirement
161,173

 

 

 

 

 
161,173

Reclamation

 

 
53,839

 

 

 
53,839

Other
112,775

 
25,483

 
6,352

 

 

 
144,610

Total Deferred Credits and Other Liabilities
273,948

 
85,510

 
3,924,167

 
49

 

 
4,283,674

Total CONSOL Energy Inc. Stockholders’ Equity
2,944,477

 
5,068,259

 
3,543,652

 
106,858

 
(8,718,769
)
 
2,944,477

Noncontrolling Interest

 
(8,464
)
 
8,464

 

 
(8,464
)
 
(8,464
)
Total Liabilities and Stockholders’ Equity
$
9,370,844

 
$
5,535,267

 
$
5,610,279

 
$
281,453

 
$
(8,727,233
)
 
$
12,070,610


Condensed Statement of Cash Flows
For the Year Ended December 31, 2010:

 
Parent
 
CNX Gas
Guarantor
 
Other Subsidiary Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Net Cash Provided by Operating Activities
$
93,623

 
$
361,073

 
$
675,627

 
$
989

 
$

 
$
1,131,312

Cash Flows from Investing Activities:


 

 

 

 

 

Capital Expenditures
$

 
$
(421,428
)
 
$
(732,596
)
 
$

 
$

 
$
(1,154,024
)
Acquisition of Dominion Exploration and Production Business

 

 
(3,470,212
)
 

 

 
(3,470,212
)
Purchase of CNX Gas Noncontrolling Interest
(991,034
)
 

 

 

 

 
(991,034
)
Investment in Equity Affiliates
(3,470,212
)
 
1,501

 
9,951

 

 
3,470,212

 
11,452

Other Investing Activities

 
562

 
59,282

 

 

 
59,844

Net Cash Used in Investing Activities
$
(4,461,246
)
 
$
(419,365
)
 
$
(4,133,575
)
 
$

 
$
3,470,212

 
$
(5,543,974
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Dividends Paid
$
(85,861
)
 
$

 
$

 
$

 
$

 
$
(85,861
)
(Payments on) Proceeds from Short-Term Borrowings
(260,000
)
 
71,150

 

 

 

 
(188,850
)
Proceeds from Securitization Facility
150,000

 

 

 

 

 
150,000

Proceeds from Long-Term Notes
2,750,000

 

 

 

 

 
2,750,000

Proceeds from Issuance of Common Stock
1,828,862

 

 

 

 

 
1,828,862

Proceeds from Parent

 

 
3,470,212

 

 
(3,470,212
)
 

Debt Issuance and Financing Fees
(84,248
)
 

 

 

 

 
(84,248
)
Other Financing Activities
20,703

 
2,577

 
(12,793
)
 
(541
)
 

 
9,946

Net Cash Provided by (Used in) Financing Activities
$
4,319,456

 
$
73,727

 
$
3,457,419

 
$
(541
)
 
$
(3,470,212
)
 
$
4,379,849






























Income Statement for the Year Ended December 31, 2009:

 
Parent
Issuer
 
CNX Gas
Guarantor
 
Other
Subsidiary
Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Sales—Outside
$

 
$
630,598

 
$
3,487,022

 
$
197,350

 
$
(3,179
)
 
$
4,311,791

Sales—Gas Royalty Interests

 
40,951

 

 

 

 
40,951

Sales—Purchased Gas

 
7,040

 

 

 

 
7,040

Freight—Outside

 

 
148,907

 

 

 
148,907

Other Income (including equity earnings)
622,216

 
4,855

 
76,442

 
22,173

 
(612,500
)
 
113,186

Total Revenue and Other Income
622,216

 
683,444

 
3,712,371

 
219,523

 
(615,679
)
 
4,621,875

Cost of Goods Sold and Other Operating Charges
84,960

 
188,454

 
2,050,591

 
190,854

 
242,193

 
2,757,052

Gas Royalty Interests’ Costs

 
32,423

 

 

 
(47
)
 
32,376

Purchased Gas Costs

 
6,442

 

 

 

 
6,442

Related Party Activity
7,052

 

 
132,106

 
1,495

 
(140,653
)
 

Freight Expense

 

 
148,907

 

 

 
148,907

Selling, General and Administrative Expense

 
66,655

 
151,158

 
1,287

 
(88,396
)
 
130,704

Depreciation, Depletion and Amortization
13,022

 
107,251

 
316,352

 
2,654

 
(1,862
)
 
437,417

Interest Expense
13,229

 
7,568

 
10,959

 
15

 
(352
)
 
31,419

Taxes Other Than Income
9,576

 
12,590

 
265,180

 
2,595

 

 
289,941

Black Lung Excise Taxes

 

 
(728
)
 

 

 
(728
)
Total Costs
127,839

 
421,383

 
3,074,525

 
198,900

 
10,883

 
3,833,530

Earnings (Loss) Before Income Taxes
494,377

 
262,061

 
637,846

 
20,623

 
(626,562
)
 
788,345

Income Tax Expense (Benefit)
(45,340
)
 
98,636

 
160,105

 
7,802

 

 
221,203

Net Income (Loss)
539,717

 
163,425

 
477,741

 
12,821

 
(626,562
)
 
567,142

Less: Net Income Attributable to Noncontrolling Interest

 
1,037

 
(1,037
)
 

 
(27,425
)
 
(27,425
)
Net Income (Loss) Attributable to CONSOL Energy Inc. Shareholders
$
539,717

 
$
164,462

 
$
476,704

 
$
12,821

 
$
(653,987
)
 
$
539,717





Condensed Statement of Cash Flows
For the Year Ended December 31, 2009:
 
 
Parent
 
CNX Gas
Guarantor
 
Other Subsidiary Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Net Cash Provided by (Used in) Operating Activities
$
179,095

 
$
360,163

 
$
523,596

 
$
(2,403
)
 
$

 
$
1,060,451

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
$

 
$
(336,447
)
 
$
(583,633
)
 
$

 
$

 
$
(920,080
)
Investment in Equity

 
1,250

 
3,605

 

 

 
4,855

Other Investing Activities

 
288

 
69,596

 

 

 
69,884

Net Cash (Used in) Provided by Investing Activities
$

 
$
(334,909
)
 
$
(510,432
)
 
$

 
$

 
$
(845,341
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Dividends Paid
$
(72,292
)
 
$

 
$

 
$

 
$

 
$
(72,292
)
Payments on Short-Term Borrowings
(70,000
)
 
(14,850
)
 

 

 

 
(84,850
)
Payments on Securitization Facility
(115,000
)
 

 

 

 

 
(115,000
)
Other Financing Activities
5,275

 
(11,206
)
 
(9,481
)
 
(461
)
 

 
(15,873
)
Net Cash (Used in) Provided by Financing Activities
$
(252,017
)
 
$
(26,056
)
 
$
(9,481
)
 
$
(461
)
 
$

 
$
(288,015
)