XML 32 R37.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries Financial Information (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Dec. 31, 2012
Guarantor Subsidiaries Financial Information [Abstract]      
Guarantor FInancial Statements [Table Text Block] [Table Text Block]
Income Statement for the Three Months Ended March 31, 2013 (unaudited):
 
 
Parent
Issuer
 
CNX Gas
Guarantor
 
Other
Subsidiary
Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Sales—Outside
$
—

 
$
168,679

 
$
1,004,157

 
$
54,053

 
$
(724
)
 
$
1,226,165

Sales—Gas Royalty Interests
—

 
14,204

 
—

 
—

 
—

 
14,204

Sales—Purchased Gas
—

 
1,358

 
—

 
—

 
—

 
1,358

Freight—Outside
—

 
—

 
14,061

 
—

 
—

 
14,061

Other Income
77,976

 
13,224

 
15,255

 
5,373

 
(77,976
)
 
33,852

Total Revenue and Other Income
77,976

 
197,465

 
1,033,473

 
59,426

 
(78,700
)
 
1,289,640

Cost of Goods Sold and Other Operating Charges (exclusive of depreciation, depletion and amortization shown below)
75,990

 
114,352

 
681,705

 
53,726

 
7,190

 
932,963

Gas Royalty Interests Costs
—

 
11,817

 
—

 
—

 
(11
)
 
11,806

Purchased Gas Costs
—

 
959

 
—

 
—

 
—

 
959

Related Party Activity
(12,556
)
 
—

 
(7,778
)
 
404

 
19,930

 
—

Freight Expense
—

 
—

 
14,061

 
—

 
—

 
14,061

Selling, General and Administrative Expenses
—

 
10,112

 
23,247

 
311

 
—

 
33,670

Depreciation, Depletion and Amortization
3,195

 
52,399

 
105,237

 
484

 
—

 
161,315

Interest Expense
50,169

 
1,661

 
1,644

 
11

 
(107
)
 
53,378

Taxes Other Than Income
177

 
6,698

 
75,006

 
906

 
—

 
82,787

Total Costs
116,975

 
197,998

 
893,122

 
55,842

 
27,002

 
1,290,939

(Loss) Earnings Before Income Taxes
(38,999
)
 
(533
)
 
140,351

 
3,584

 
(105,702
)
 
(1,299
)
Income Taxes (Benefit) Expense
(37,435
)
 
(208
)
 
36,809

 
1,356

 
—

 
522

Net (Loss) Income
(1,564
)
 
(325
)
 
103,542

 
2,228

 
(105,702
)
 
(1,821
)
  Add: Net Loss Attributable to Noncontrolling Interest
—

 
257

 
—

 
—

 
—

 
257

Net (Loss) Income Attributable to CONSOL Energy Inc. Shareholders
$
(1,564
)
 
$
(68
)
 
$
103,542

 
$
2,228

 
$
(105,702
)
 
$
(1,564
)

Income Statement for the Three Months Ended March 31, 2012 (unaudited):
 
 
Parent
Issuer
 
CNX Gas
Guarantor
 
Other
Subsidiary
Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Sales—Outside
$
—

 
$
160,669

 
$
1,082,288

 
$
69,022

 
$
(508
)
 
$
1,311,471

Sales—Gas Royalty Interests
—

 
12,206

 
—

 
—

 
—

 
12,206

Sales—Purchased Gas
—

 
839

 
—

 
—

 
—

 
839

Freight—Outside
—

 
—

 
49,293

 
—

 
—

 
49,293

Other Income
167,985

 
16,305

 
29,703

 
5,957

 
(166,989
)
 
52,961

Total Revenue and Other Income
167,985

 
190,019

 
1,161,284

 
74,979

 
(167,497
)
 
1,426,770

Cost of Goods Sold and Other Operating Charges (exclusive of depreciation, depletion and amortization shown below)
49,180

 
98,644

 
682,853

 
66,416

 
7,044

 
904,137

Gas Royalty Interests Costs
—

 
10,255

 
—

 
—

 
(6
)
 
10,249

Purchased Gas Costs
—

 
517

 
—

 
—

 
—

 
517

Related Party Activity
7,013

 
—

 
1,258

 
502

 
(8,773
)
 
—

Freight Expense
—

 
—

 
49,293

 
—

 
—

 
49,293

Selling, General and Administrative Expenses
—

 
9,981

 
28,475

 
447

 
—

 
38,903

Depreciation, Depletion and Amortization
2,921

 
48,803

 
103,100

 
523

 
—

 
155,347

Interest Expense
54,762

 
1,218

 
2,229

 
11

 
(100
)
 
58,120

Taxes Other Than Income
636

 
8,200

 
81,971

 
820

 
—

 
91,627

Total Costs
114,512

 
177,618

 
949,179

 
68,719

 
(1,835
)
 
1,308,193

Earnings (Loss) Before Income Taxes
53,473

 
12,401

 
212,105

 
6,260

 
(165,662
)
 
118,577

Income Tax Expense (Benefit)
(43,723
)
 
4,947

 
57,789

 
2,368

 
—

 
21,381

Net Income (Loss)
$
97,196

 
$
7,454

 
$
154,316

 
$
3,892

 
$
(165,662
)
 
$
97,196

 
Guarantor Balance Sheet [Table Text Block]
Balance Sheet at March 31, 2013 (unaudited):
 
 
Parent
Issuer
 
CNX Gas
Guarantor
 
Other
Subsidiary
Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Assets:
 
 
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and Cash Equivalents
$
22,152

 
$
2,170

 
$
171

 
$
565

 
$
—

 
$
25,058

Accounts and Notes Receivable:
 
 
 
 
 
 
 
 
 
 
 
Trade
—

 
55,755

 
—

 
352,595

 
—

 
408,350

Notes Receivable
194

 
319,756

 
2,456

 
—

 
—

 
322,406

Other Receivables
5,081

 
112,802

 
32,024

 
3,790

 
—

 
153,697

Accounts Receivable—Securitized
—

 
—

 
—

 
30,119

 
—

 
30,119

Inventories
—

 
13,979

 
167,935

 
35,120

 
—

 
217,034

Deferred Income Taxes
169,920

 
(9,170
)
 
—

 
—

 
—

 
160,750

Recoverable Income Taxes
20,580

 
(13,978
)
 
—

 
—

 
—

 
6,602

Prepaid Expenses
20,814

 
52,271

 
40,544

 
1,527

 
—

 
115,156

Total Current Assets
238,741

 
533,585

 
243,130

 
423,716

 
—

 
1,439,172

Property, Plant and Equipment:
 
 
 
 
 
 
 
 
 
 
 
Property, Plant and Equipment
218,234

 
6,122,433

 
9,383,357

 
25,499

 
—

 
15,749,523

Less-Accumulated Depreciation, Depletion and Amortization
130,556

 
1,012,595

 
4,354,755

 
18,413

 
—

 
5,516,319

Total Property, Plant and Equipment-Net
87,678

 
5,109,838

 
5,028,602

 
7,086

 
—

 
10,233,204

Other Assets:
 
 
 
 
 
 
 
 
 
 
 
Deferred Income Taxes
855,493

 
(430,414
)
 
—

 
—

 
—

 
425,079

Restricted Cash
—

 
—

 
20,383

 
—

 
—

 
20,383

Investment in Affiliates
9,992,921

 
167,058

 
798,589

 
—

 
(10,710,441
)
 
248,127

Notes Receivable
212

 
—

 
25,783

 
—

 
—

 
25,995

Other
115,911

 
46,350

 
28,940

 
10,033

 
—

 
201,234

Total Other Assets
10,964,537

 
(217,006
)
 
873,695

 
10,033

 
(10,710,441
)
 
920,818

Total Assets
$
11,290,956

 
$
5,426,417

 
$
6,145,427

 
$
440,835

 
$
(10,710,441
)
 
$
12,593,194

Liabilities and Equity:
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Accounts Payable
$
195,092

 
$
173,468

 
$
85,104

 
$
10,222

 
$
—

 
$
463,886

Accounts Payable (Recoverable)—Related Parties
3,687,347

 
24,929

 
(3,969,054
)
 
227,778

 
29,000

 
—

Current Portion Long-Term Debt
1,568

 
5,939

 
5,084

 
762

 
—

 
13,353

Short-Term Notes Payable
—

 
29,000

 
—

 
—

 
(29,000
)
 
—

Borrowings Under Securitization Facility
—

 
—

 
—

 
30,119

 
—

 
30,119

Other Accrued Liabilities
161,155

 
68,331

 
599,867

 
9,941

 
—

 
839,294

Total Current Liabilities
4,045,162

 
301,667

 
(3,278,999
)
 
278,822

 
—

 
1,346,652

Long-Term Debt:
3,005,254

 
44,671

 
121,151

 
1,463

 
—

 
3,172,539

Deferred Credits and Other Liabilities
 
 
 
 
 
 
 
 
 
 
 
Postretirement Benefits Other Than Pensions
—

 
—

 
2,825,925

 
—

 
—

 
2,825,925

Pneumoconiosis Benefits
—

 
—

 
175,952

 
—

 
—

 
175,952

Mine Closing
—

 
—

 
449,891

 
—

 
—

 
449,891

Gas Well Closing
—

 
81,296

 
69,677

 
—

 
—

 
150,973

Workers’ Compensation
—

 
—

 
154,261

 
312

 
—

 
154,573

Salary Retirement
172,306

 
—

 
—

 
—

 
—

 
172,306

Reclamation
—

 
—

 
43,833

 
—

 
—

 
43,833

Other
95,696

 
26,151

 
6,469

 
—

 
—

 
128,316

Total Deferred Credits and Other Liabilities
268,002

 
107,447

 
3,726,008

 
312

 
—

 
4,101,769

Total CONSOL Energy Inc. Stockholders’ Equity
3,972,538

 
4,972,936

 
5,577,267

 
160,238

 
(10,710,441
)
 
3,972,538

Noncontrolling Interest
—

 
(304
)
 
—

 
—

 
—

 
(304
)
Total Liabilities and Equity
$
11,290,956

 
$
5,426,417

 
$
6,145,427

 
$
440,835

 
$
(10,710,441
)
 
$
12,593,194

 
Balance Sheet at December 31, 2012:
 
Parent
Issuer
 
CNX Gas
Guarantor
 
Other
Subsidiary
Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Assets:
 
 
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and Cash Equivalents
$
17,491

 
$
3,352

 
$
175

 
$
860

 
$
—

 
$
21,878

Accounts and Notes Receivable:
 
 
 
 
 
 
 
 
 
 
 
Trade
—

 
58,126

 
—

 
370,202

 
—

 
428,328

Notes Receivable
154

 
315,730

 
2,503

 
—

 
—

 
318,387

Other Receivables
6,335

 
214,748

 
33,289

 
5,159

 
(128,400
)
 
131,131

         Accounts Receivable—Securitized
—

 
—

 
—

 
37,846

 
—

 
37,846

Inventories
—

 
14,133

 
198,269

 
35,364

 
—

 
247,766

Deferred Income Taxes
174,176

 
(26,072
)
 
—

 
—

 
—

 
148,104

Restricted Cash
—

 
—

 
48,294

 
—

 
—

 
48,294

Prepaid Expenses
29,589

 
86,186

 
40,215

 
1,370

 
—

 
157,360

Total Current Assets
227,745

 
666,203

 
322,745

 
450,801

 
(128,400
)
 
1,539,094

Property, Plant and Equipment:
 
 
 
 
 
 
 
 
 
 
 
Property, Plant and Equipment
216,448

 
5,956,207

 
9,347,370

 
25,179

 
—

 
15,545,204

Less-Accumulated Depreciation, Depletion and Amortization
126,048

 
960,613

 
4,249,507

 
18,069

 
—

 
5,354,237

Total Property, Plant and Equipment-Net
90,400

 
4,995,594

 
5,097,863

 
7,110

 
—

 
10,190,967

Other Assets:
 
 
 
 
 
 
 
 
 
 
 
Deferred Income Taxes
884,310

 
(439,725
)
 
—

 
—

 
—

 
444,585

Restricted Cash
—

 
—

 
20,379

 
—

 
—

 
20,379

Investment in Affiliates
9,917,050

 
143,876

 
769,058

 
—

 
(10,607,154
)
 
222,830

Notes Receivable
239

 
—

 
25,738

 
—

 
—

 
25,977

Other
118,938

 
65,935

 
32,016

 
10,188

 
—

 
227,077

Total Other Assets
10,920,537

 
(229,914
)
 
847,191

 
10,188

 
(10,607,154
)
 
940,848

Total Assets
$
11,238,682

 
$
5,431,883

 
$
6,267,799

 
$
468,099

 
$
(10,735,554
)
 
$
12,670,909

Liabilities and Equity:
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Accounts Payable
$
177,734

 
$
166,182

 
$
154,936

 
$
9,130

 
$
—

 
$
507,982

Accounts Payable (Recoverable)-Related Parties
3,599,216

 
23,981

 
(3,749,584
)
 
254,787

 
(128,400
)
 
—

Current Portion of Long-Term Debt
1,554

 
5,953

 
5,222

 
756

 
—

 
13,485

Short-Term Notes Payable
25,073

 
—

 
—

 
—

 
—

 
25,073

Accrued Income Taxes
20,488

 
13,731

 
—

 
—

 
—

 
34,219

         Borrowings Under Securitization Facility
—

 
—

 
—

 
37,846

 
—

 
37,846

Other Accrued Liabilities
135,407

 
57,074

 
566,485

 
9,528

 
—

 
768,494

Total Current Liabilities
3,959,472

 
266,921

 
(3,022,941
)
 
312,047

 
(128,400
)
 
1,387,099

Long-Term Debt:
3,005,515

 
46,081

 
121,523

 
1,467

 
—

 
3,174,586

Deferred Credits and Other Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Postretirement Benefits Other Than Pensions
—

 
—

 
2,832,401

 
—

 
—

 
2,832,401

Pneumoconiosis Benefits
—

 
—

 
174,781

 
—

 
—

 
174,781

Mine Closing
—

 
—

 
446,727

 
—

 
—

 
446,727

Gas Well Closing
—

 
80,097

 
68,831

 
—

 
—

 
148,928

Workers’ Compensation
—

 
—

 
155,342

 
306

 
—

 
155,648

Salary Retirement
218,004

 
—

 
—

 
—

 
—

 
218,004

Reclamation
—

 
—

 
47,965

 
—

 
—

 
47,965

Other
101,899

 
24,518

 
4,608

 
—

 
—

 
131,025

Total Deferred Credits and Other Liabilities
319,903

 
104,615

 
3,730,655

 
306

 
—

 
4,155,479

Total CONSOL Energy Inc. Stockholders’ Equity
3,953,792

 
5,014,313

 
5,438,562

 
154,279

 
(10,607,154
)
 
3,953,792

Noncontrolling Interest
—

 
(47
)
 
—

 
—

 
—

 
(47
)
Total Liabilities and Equity
$
11,238,682

 
$
5,431,883

 
$
6,267,799

 
$
468,099

 
$
(10,735,554
)
 
$
12,670,909

Guarantor Condensed Cash Flow [Table Text Block]
Cash Flow for the Three Months Ended March 31, 2013 (unaudited):
 
 
Parent
 
CNX Gas
Guarantor
 
Other Subsidiary Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Net Cash Provided by Operating Activities
$
59,082

 
$
190,004

 
$
11,589

 
$
7,605

 
$
—

 
$
268,280

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
$
(1,504
)
 
$
(207,129
)
 
$
(197,339
)
 
$
—

 
$
—

 
$
(405,972
)
Proceeds from Sales of Assets
(75
)
 
343

 
138,365

 
3

 
—

 
138,636

Investments in Equity Affiliates
—

 
(12,000
)
 
(500
)
 
—

 
—

 
(12,500
)
Change in Restricted Cash
—

 
—

 
48,294

 
—

 
—

 
48,294

Net Cash (Used in) Provided by Investing Activities
$
(1,579
)
 
$
(218,786
)
 
$
(11,180
)
 
$
3

 
$
—

 
$
(231,542
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Proceeds from (Payments on) Short-Term Borrowings
(29,000
)
 
29,000

 
—

 
—

 
—

 
—

Payments on Securitization Facility
—

 
—

 
—

 
(7,727
)
 
—

 
(7,727
)
Payments on Miscellaneous Borrowings
(25,612
)
 
—

 
(1,813
)
 
(176
)
 
—

 
(27,601
)
Other Financing Activities
1,770

 
(1,400
)
 
1,400

 


 
—

 
1,770

Net Cash (Used in) Provided by Financing Activities
$
(52,842
)
 
$
27,600

 
$
(413
)
 
$
(7,903
)
 
$
—

 
$
(33,558
)

Cash Flow for the Three Months Ended March 31, 2012 (unaudited):
 
 
Parent
 
CNX Gas
Guarantor
 
Other Subsidiary Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Net Cash Provided by Operating Activities
$
123,513

 
$
54,417

 
$
51,118

 
$
438

 
$
—

 
$
229,486

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
$
(13,562
)
 
$
(98,455
)
 
$
(194,429
)
 
$
—

 
$
—

 
$
(306,446
)
Proceeds from Sales of Assets
—

 
4,359

 
24,250

 
2

 
—

 
28,611

Investments in Equity Affiliates
—

 
(9,999
)
 
(251
)
 
—

 
—

 
(10,250
)
Net Cash (Used in) Provided by Investing Activities
$
(13,562
)
 
$
(104,095
)
 
$
(170,430
)
 
$
2

 
$
—

 
$
(288,085
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
 
Dividends Paid
$
91,613

 
$
(120,000
)
 
$
—

 
$
—

 
$
—

 
$
(28,387
)
Payments on Miscellaneous Borrowings
(236
)
 
—

 
(1,844
)
 
(250
)
 
—

 
(2,330
)
Other Financing Activities
893

 
(844
)
 
844

 
—

 
—

 
893

Net Cash (Used in) Provided by Financing Activities
$
92,270

 
$
(120,844
)
 
$
(1,000
)
 
$
(250
)
 
$
—

 
$
(29,824
)
 
Guarantor Condensed Comprehensive Income [Table Text Block]
 
Parent
 
CNX Gas
Guarantor
 
Other Subsidiary Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Net (Loss) Income
$
(1,564
)
 
$
(325
)
 
$
103,542

 
$
2,228

 
$
(105,702
)
 
$
(1,821
)
Other Comprehensive Income (Loss):
 
 
 
 
 
 
 
 
 
 
 
  Actuarially Determined Long-Term Liability Adjustments
45,757

 
—

 
45,757

 
—

 
(45,757
)
 
45,757

  Net (Decrease) Increase in the Value of Cash Flow Hedge
(18,595
)
 
(18,595
)
 
—

 
—

 
18,595

 
(18,595
)
  Reclassification of Cash Flow Hedge from OCI to Earnings
(22,713
)
 
(22,713
)
 
—

 
—

 
22,713

 
(22,713
)
Other Comprehensive (Loss) Income:
4,449

 
(41,308
)
 
45,757

 
—

 
(4,449
)
 
4,449

Comprehensive Income (Loss)
2,885

 
(41,633
)
 
149,299

 
2,228

 
(110,151
)
 
2,628

  Add: Comprehensive Loss Attributable to Noncontrolling Interest
—

 
257

 
—

 
—

 
—

 
257

Comprehensive Income (Loss) Attributable to CONSOL Energy Inc. Shareholders
$
2,885

 
$
(41,376
)
 
$
149,299

 
$
2,228

 
$
(110,151
)
 
$
2,885



Statement of Comprehensive Income for the Three Months Ended March 31, 2012 (Unaudited):

 
Parent
 
CNX Gas
Guarantor
 
Other Subsidiary Guarantors
 
Non-
Guarantors
 
Elimination
 
Consolidated
Net Income (Loss)
$
97,196

 
$
7,454

 
$
154,316

 
$
3,892

 
$
(165,662
)
 
$
97,196

Other Comprehensive Income (Loss):
 
 
 
 
 
 
 
 
 
 
 
  Actuarially Determined Long-Term Liability Adjustments
59,573

 
—

 
59,573

 
—

 
(59,573
)
 
59,573

  Net Increase (Decrease) in the Value of Cash Flow Hedge
76,076

 
76,076

 
—

 
—

 
(76,076
)
 
76,076

  Reclassification of Cash Flow Hedge from OCI to Earnings
(47,941
)
 
(47,941
)
 
—

 
—

 
47,941

 
(47,941
)
Other Comprehensive Income (Loss):
87,708

 
28,135

 
59,573

 
—

 
(87,708
)
 
87,708

Comprehensive Income (Loss)
$
184,904

 
$
35,589

 
$
213,889

 
$
3,892

 
$
(253,370
)
 
$
184,904