EX-99.1 3 ex991pressrelease93019.htm EXHIBIT 99.1 Exhibit
Exhibit 99.1

cnxlogo2a03.jpg
CNX Reports Third Quarter Results and Provides
Updated 2019 and 2020 Guidance

PITTSBURGH (October 29, 2019) - CNX Resources Corporation (NYSE: CNX) ("CNX" or "the company") reports the following financial results, which are in accordance with generally accepted accounting principles (GAAP) in the U.S.:

During the third quarter of 2019:
The company reported net income attributable to CNX shareholders of $116 million, or earnings of $0.61 per diluted share, compared to net income attributable to CNX shareholders of $125 million, or earnings of $0.59 per diluted share, in the third quarter of 2018. During the third quarter of 2019 and 2018 there were unrealized gains on commodity derivative instruments of $157 million and $15 million, respectively.
The company reported total production costs of $1.99 per Mcfe, including $0.86 per Mcfe of Depreciation, Depletion, and Amortization (DD&A), compared to $1.97 per Mcfe, including $0.93 per Mcfe of DD&A, in the year-earlier quarter.
On a consolidated basis, the company reported net income of $144 million for the 2019 third quarter, compared to net income of $147 million in the third quarter of 2018.
Capital expenditures were $336 million, compared to $297 million spent in the year-earlier quarter.
The company had total weighted-average diluted shares of common stock outstanding of 188,430,959, compared to 212,708,082 shares in the third quarter of 2018.

Third Quarter Highlights
CNX's management uses non-GAAP financial measures for planning, forecasting and evaluating business and financial performance, and believes that they are useful for investors in analyzing the company. Stand-alone results include both CNX's Exploration & Production (E&P) and Unallocated segments (but not the Midstream segment) plus distributions CNX receives from CNX Midstream Partners LP ("CNXM"). CNX believes that providing stand-alone results provides investors with more transparency and a better ability to compare CNX's financial results to those of our peer group. The term "consolidated" includes 100% of the results of CNX, CNX Gathering LLC, and CNXM on a consolidated basis. For the third quarter of 2019, the company:

Had sales volumes of 128 Bcfe, or an increase of 8% from the 119 Bcfe sold in the third quarter of 2018.
Had fully burdened cash margin of $0.82 per Mcfe, or a decrease of 36% from the $1.29 per Mcfe in the third quarter of 2018.
Turned-in-line 24 wells.

"CNX accomplished a number of significant items in the third quarter: production costs and capital came in better than expected; we reconfigured our workflows and now expect $25 million in selling, general, and administrative (SG&A) cash cost savings in 2020 compared to the previous guidance; we completed the Richhill waterline to feed the Evolution all-electric frac fleet and drive further efficiencies and cycle time improvements in our core Southwest Pennsylvania development area; and we turned-in-line 24 wells late in the quarter to set the company up for strong production in the fourth quarter," commented Nicholas J. DeIuliis, president and CEO. "These accomplishments create improvement for 2019, and our updated guidance shows lower capital and higher production for the year.”

“We continue to follow the rate of return math when allocating capital," continued Mr. DeIuliis. "Macro supply and demand concerns certainly lowered the forward strip during the past quarter, and we are adjusting activity accordingly by lowering our capital and production guidance for 2020. In spite of the price decline, we are increasing our 2020 free







Exhibit 99.1

cash flow (FCF) guidance to $146 million. Based on this activity we expect to grow production and generate significant FCF in 2021.”

"These changes to our 2019 and 2020 guidance reflect our ability to make decisions in a fast-moving world," Mr. DeIuliis continued. "Commodity prices dropped, which meant our capital allocation options adjusted, and our decision making changed with them. Debt capital allocation became more attractive due to the disconnect in the credit markets, and we want to take advantage of it by generating FCF in 2020 and using it to pay down debt. Share buybacks remain very attractive and we see ample time to continue reducing our share count meaningfully. With the 2020 production guidance change, we simply built inventory and an easier path for 2021 and beyond. We designed the company to navigate and do well in the challenging world the industry faces today."

Don Rush, CFO, added, "Following the end of the quarter, the company completed its scheduled semi-annual borrowing base redetermination under its revolving credit facility, resulting in the lending group increasing CNX's borrowing base from $2.1 billion to $2.3 billion."

The following table represents certain non-GAAP financial measures used by the company:1 
 
 
Quarter
 
Quarter
 
 
 
Quarter
 
Quarter
 
 
 
 
Ended
 
Ended
 
 
 
Ended
 
Ended
 
 
 
 
September 30, 2019
 
September 30, 2018
 
 
 
September 30, 2019
 
September 30, 2018
 
 
(Dollars in millions, except per share data)
 
Stand-alone
 
% Increase/(Decrease)
 
Consolidated
 
% Increase/(Decrease)
Adjusted Net (Loss) Income
 
$
(11
)
 
$
26

 
(142.3
)%
 
$
31

 
$
57

 
(45.6
)%
Total Shares Outstanding (in millions)2
 
186.6

 
203.6

 
(8.3
)%
 

 

 
 %
Adjusted Net (Loss) Income per Outstanding Share2
 
$
(0.06
)
 
$
0.13

 
(146.2
)%
 

 

 
 %
Adjusted EBITDAX
 
$
159

 
$
203

 
(21.7
)%
 
$
204

 
$
239

 
(14.6
)%
Adjusted EBITDAX per Outstanding Share2
 
$
0.85

 
$
1.00

 
(15.0
)%
 
$
1.09

 
$
1.17

 
(6.8
)%
Capital Expenditures3
 
$
272

 
$
255

 
6.7
 %
 

 

 
 %
1The Non-GAAP financial measures in the table above are defined and reconciled to GAAP net income, under the caption "Non-GAAP Financial Measures" below.
2For the quarter ended September 30, 2019, total shares outstanding of 186,586,751 (Non-GAAP) are as of October 15, 2019. For the quarter ended September 30, 2018, total shares outstanding of 203,599,810 (Non-GAAP) are as of October 16, 2018.
3Capital expenditures exclude $63.9 million and $42.3 million of total capital investment net to CNXM in the third quarter of 2019 and 2018, respectively, as reported in CNXM Third Quarter Results.

The following table highlights operating cash margins and fully burdened cash margins:

2

Exhibit 99.1

 
 
Quarter
 
Quarter
 
 
Ended
 
Ended
(Per Mcfe)
 
September 30, 2019
 
September 30, 2018
Average Sales Price - E&P
 
$
2.51

 
$
2.92

Total Production Cash Costs1
 
1.13

 
1.04

Operating Cash Margin
 
$
1.38

 
$
1.88

Operating Cash Margin (%)
 
55
%
 
64
%
 
 
 
 
 
Total Fully Burdened Cash Costs2
 
$
1.69

 
$
1.63

Fully Burdened Cash Margin
 
$
0.82

 
$
1.29

Fully Burdened Cash Margin (%)
 
33
%
 
44
%
1See the "Price and Cost Data Per Mcfe" table below for reconciliation to total Production Costs.
2Fully burdened cash costs includes production cash costs, selling, general and administrative (SG&A) cash costs, other operating cash expense, other cash (income) expense, and interest expense.

Operations:
During the quarter, we used up to three horizontal rigs and drilled 15 wells. The company currently has two rigs in operation, which it expects to run into 2020, along with one frac crew.

During the quarter, the company utilized three frac crews to complete 20 wells, which included 14 Marcellus Shale wells and six Utica Shale wells. CNX has been a first mover in the basin by entering into a long-term contract with Evolution, an all-electric frac crew. The Evolution crew started operations in the second quarter of 2019 and is currently providing fuel savings of approximately $250,000 per well, which is a savings increase of approximately $70,000 per well over the prior expected savings that were highlighted last quarter.

CNX turned-in-line 24 wells in the third quarter, of which 10 were turned-in-line at the end of the third quarter. The 24 wells consisted of the following: 10 Marcellus Shale wells in Greene County, Pennsylvania; five Marcellus Shale wells in Tyler County, West Virginia; four Utica Shale wells in Marshall County, West Virginia; three Utica Shale wells in Greene County, Pennsylvania; and two Utica Shale wells in Monroe County, Ohio.

CNX's natural gas and liquids production in the quarter came from the following categories:


3



 
 
Quarter
 
Quarter
 
 
 
Quarter
 
 
 
 
Ended
 
Ended
 
 
 
Ended
 
 
 
 
September 30, 2019
 
September 30, 2018
 
% Increase/(Decrease)
 
June 30, 2019
 
% Increase/(Decrease)
GAS
 
 
 
 
 
 
 
 
 
 
Marcellus Sales Volumes (Bcf)
 
79.2

 
61.9

 
27.9
 %
 
84.3

 
(6.0
)%
Utica Sales Volumes (Bcf)
 
26.8

 
31.9

 
(16.0
)%
 
28.1

 
(4.6
)%
CBM Sales Volumes (Bcf)
 
14.1

 
14.7

 
(4.1
)%
 
13.9

 
1.4
 %
Other Sales Volumes (Bcf)
 
0.1

 

 
100.0
 %
 
0.1

 
 %
 
 
 
 
 
 
 
 
 
 
 
LIQUIDS1
 
 
 
 
 
 
 
 
 
 
NGLs Sales Volumes (Bcfe)
 
8.0

 
10.0

 
(20.0
)%
 
7.9

 
1.3
 %
Oil Sales Volumes (Bcfe)
 

 
0.1

 
(100.0
)%
 

 
 %
Condensate Sales Volumes (Bcfe)
 
0.1

 
0.4

 
(75.0
)%
 
0.2

 
(50.0
)%
 
 
 
 
 
 
 
 
 
 
 
TOTAL (Bcfe)
 
128.3

 
119.0

 
7.8
 %
 
134.5

 
(4.6
)%
 
 
 
 
 
 
 
 
 
 
 
Average Daily Production (MMcfe)
 
1,394.6

 
1,293.0

 
 
 
1,477.6

 
 
1NGLs, 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, which is not indicative of the relationship of oil, NGLs, condensate, and natural gas prices.

PRICE AND COST DATA PER MCFE — Quarter-to-Quarter Comparison:
 
 
Quarter
 
Quarter
 
Quarter
 
 
Ended
 
Ended
 
Ended
(Per Mcfe)
 
September 30, 2019
 
September 30, 2018
 
June 30, 2019
Average Sales Price - Gas
 
$
2.04

 
$
2.71

 
$
2.51

Average Gain on Commodity Derivative Instruments - Cash Settlement- Gas
 
$
0.47

 
$
0.03

 
$
0.08

Average Sales Price - Oil*
 
$
9.44

 
$
10.50

 
$
8.42

Average Sales Price - NGLs*
 
$
2.28

 
$
4.68

 
$
3.06

Average Sales Price - Condensate*
 
$
12.59

 
$
9.76

 
$
7.56

 
 
 
 
 
 
 
Average Sales Price - Total Company
 
$
2.51

 
$
2.92

 
$
2.63

 
 
 
 
 
 
 
Lease Operating Expense (LOE)
 
$
0.11

 
$
0.14

 
$
0.15

Production, Ad Valorem, and Other Fees
 
0.05

 
0.06

 
0.05

Transportation, Gathering and Compression
 
0.97

 
0.84

 
0.98

Depreciation, Depletion and Amortization (DD&A)
 
0.86

 
0.93

 
0.89

Total Production Costs
 
$
1.99

 
$
1.97

 
$
2.07

 
 
 
 
 
 
 
Total Production Cash Costs, before DD&A
 
$
1.13

 
$
1.04

 
$
1.18

Cash Margin, before DD&A
 
$
1.38

 
$
1.88

 
$
1.45

*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, which is not indicative of the relationship of oil, NGLs, condensate, and natural gas prices.
Note: "Total Production Costs" excludes Selling, General, and Administration and Other Operating Expenses.

In the third quarter of 2019, total production costs were higher, compared to the year-earlier quarter, due to increased transportation, gathering, and compression costs, offset in part by improvements to LOE, production taxes, and DD&A.

4



The primary driver to the increased transportation, gathering, and compression costs was due to higher CNXM fees and firm transportation costs associated with new transportation contracts. The improvement to LOE was driven by decreased employee costs and increased production volumes.

Marketing:
For the third quarter of 2019, CNX's average sales price for natural gas, natural gas liquids (NGLs), oil, and condensate was $2.51 per Mcfe. The average realized price for all liquids for the third quarter of 2019 was $14.26 per barrel.

CNX's weighted average differential from NYMEX in the third quarter of 2019 was negative $0.33 per MMBtu. CNX's average sales price for natural gas before hedging decreased 18.7% to $2.04 per Mcf compared with the average sales price of $2.51 per Mcf in the second quarter of 2019. This decrease results primarily from a lower Henry Hub price reflecting current general market conditions coupled with a wider differential. Including the impact of cash settlements from hedging, CNX's average sales price for natural gas was $0.08 per Mcf, or 3.1%, lower than the second quarter and $0.23 per Mcf, or 8.4%, lower than last year's third quarter.

Total hedged natural gas production in the 2019 fourth quarter is 115.7 Bcf. The annual gas hedge position is shown in the table below:

 
 
2019
 
2020
Volumes Hedged (Bcf), as of 10/9/19
 
405.2*
 
489.6

*Includes actual settlements of 312.5 Bcf.

CNX's hedged gas volumes include a combination of NYMEX financial hedges, index (NYMEX and basis) financial hedges, and physical fixed price sales. In addition, to protect the NYMEX hedge volumes from basis exposure, CNX enters into basis-only financial hedges and physical sales with fixed basis at certain sales points. CNX's gas hedge position through 2023 as of October 9, 2019 is shown in the table below:
 
 
Q4 2019
 
2019
 
2020
 
2021
 
2022
 
2023
NYMEX Only Hedges
 
 
 
 
 
 
 
 
 
 
 
 
Volumes (Bcf)
 
112.3

 
388.4

 
478.3

 
393.2

 
264.7

 
117.5

Average Prices ($/Mcf)
 
$
2.98

 
$
3.02

 
$
2.97

 
$
2.93

 
$
3.01

 
$
2.90

Physical Fixed Price Sales and Index Hedges
 
 
 
 
 
 
 
 
 
 
 
 
Volumes (Bcf)
 
3.4

 
16.8

 
11.3

 
21.0

 
13.4

 
27.1

Average Prices ($/Mcf)
 
$
2.54

 
$
2.63

 
$
2.45

 
$
2.50

 
$
2.60

 
$
2.14

Total Volumes Hedged (Bcf)1
 
115.7

 
405.2

 
489.6

 
414.2

 
278.1

 
144.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NYMEX + Basis (fully-covered volumes)2
 
 
 
 
 
 
 
 
 
 
 
 
Volumes (Bcf)
 
112.9

 
403.4

 
484.0

 
414.2

 
268.0

 
142.1

Average Prices ($/Mcf)
 
$
2.65

 
$
2.68

 
$
2.54

 
$
2.40

 
$
2.42

 
$
2.27

NYMEX Only Hedges Exposed to Basis
 
 
 
 
 
 
 
 
 
 
 
 
Volumes (Bcf)
 
2.8

 
1.8

 
5.6

 

 
10.1

 
2.5

Average Prices ($/Mcf)
 
$
2.98

 
$
3.02

 
$
2.97

 
$

 
$
3.01

 
$
2.90

Total Volumes Hedged (Bcf)1
 
115.7

 
405.2

 
489.6

 
414.2

 
278.1

 
144.6

12021 excludes 8.1 Bcf of physical basis sales not matched with NYMEX hedges.
2Includes physical sales with fixed basis in Q4 2019, 2019, 2020, 2021, 2022, and 2023 of 31.1 Bcf, 127.8 Bcf, 88.9 Bcf, 75.9 Bcf, 42.0 Bcf, and 3.4 Bcf, respectively.


5



During the third quarter of 2019, CNX added additional NYMEX natural gas hedges of 28.0 Bcf, and 24.9 Bcf for 2019, and 2020, respectively. To help mitigate basis exposure on NYMEX hedges, in the third quarter CNX added 27.7 Bcf, 44.1 Bcf, 33.6 Bcf, and 25.2 Bcf, of basis hedges for 2019, 2020, 2021, and 2022, respectively.

Finance:
At September 30, 2019, CNX's Stand-alone net debt to trailing-twelve-months (TTM) adjusted Stand-alone EBITDAX (including distributions from CNXM) was 2.4x. On a consolidated basis, CNX's net debt to TTM adjusted EBITDAX was 2.6x.

At September 30, 2019, CNX's credit facility had $613 million of borrowings outstanding and $199 million of letters of credit outstanding, leaving $1,288 million of unused capacity. In addition, CNX holds 21.7 million CNXM limited partnership units, with a current market value of approximately $283 million as of October 15, 2019, a 2% General Partner interest, and incentive distribution rights.

During the quarter, the company repurchased 1,000,000 shares. Since the October 2017 inception of the current share repurchase program and as of October 15, 2019, CNX has repurchased a total of approximately 45.2 million shares for approximately $602 million, resulting in 186,586,751 shares outstanding, which is an approximate 19% reduction to total shares outstanding. The company has approximately $148 million remaining on its current $750 million share repurchase program, which is not subject to an expiration date.

Guidance and Capital Update:
CNX is updating 2019 production volumes to 530-540 Bcfe, compared to the previous guidance of 510-530 Bcfe. CNX is updating 2020 production volumes to 535-565 Bcfe, compared to the previous guidance of 570-595 Bcfe. The updated guidance equates to an increase of 3% over 2019, based on the midpoints of the updated guidance.
Adjusted EBITDAX(1)
 
Previous
 
Updated
 
Previous
 
Updated
 
 
2019E
 
2019E
 
2020E
 
2020E
($ in millions, except per share data)
 
Low
 
High
 
Low
 
High
 
Low
 
High
 
Low
 
High
Stand-Alone (Including Distributions)(2) 
 
$740
-
$760
 
$745
-
$765
 
$770
-
$815
 
$710
-
$755
Stand-Alone (Including Distributions)(2) per Share
 
$3.95
-
$4.05
 
$3.99
-
$4.10
 
$4.11
-
$4.35
 
$3.81
-
$4.05
Consolidated
 
$885
-
$925
 
$910
-
$940
 
$945
-
$1,010
 
$885
-
$950
(1) Updated EBITDAX based on NYMEX forward strip as of October 9, 2019.
(2) 2019 and 2020 include approximately $55 million and $75 million, respectively, of projected distributions from ownership interests in CNXM. Per share calculation uses 186.6 million shares outstanding as of October 15, 2019.

Note: CNX is unable to provide a reconciliation of projected financial results contained in this release, including FCF, adjusted EBITAX, fully burdened cash costs and other metrics to their respective comparable financial measure calculated in accordance with GAAP. This is due to our inability to calculate the comparable GAAP projected metrics, including operating income and total production costs, given the unknown effect, timing, and potential significance of certain income statement items.

Despite lower natural gas prices since the previous guidance update, the company expects full-year 2019 adjusted EBITDAX to increase due to higher production volumes and lower costs. The updated guidance assumes 2019 NYMEX gas price in the fourth quarter of $2.37 per MMBtu on open volumes and a basis differential of negative $0.38 per MMBtu. This compares to the previous guidance, using gas prices as of July 8, 2019, which assumed a second half 2019 NYMEX gas price of $2.45 per MMBtu and an average basis differential of negative $0.30 per MMBtu.

The company expects lower 2020 adjusted EBITDAX, compared to the previous guidance update, due to lower volumes and a decline in natural gas prices since July 8, 2019, which is the date used for the previous guidance. The updated guidance assumes 32.5 Bcfe less production volumes in 2020, compared to the previous guidance update; however, 15 Bcfe was accelerated from 2020 into 2019, which is responsible for the production increase in 2019. Also, the updated guidance assumes 2020 NYMEX gas price of $2.40 per MMBtu on open volumes and an average basis

6



differential of negative $0.30 per MMBtu. This compares to the previous guidance, which assumed a 2020 NYMEX gas price of $2.55 per MMBtu and an average basis differential of negative $0.30 per MMBtu.

Despite a lower commodity strip, the company expects to generate $146 million of FCF in 2020, which is an increase compared to the previous guidance of $135 million, as a result of offsetting reductions in capital expenditures and SG&A savings. The updated 2019 guidance is also improved with EBITDAX increasing and capital expenditures declining, compared to the previous update.

Capital Expenditures
 
Previous
 
Updated
 
Previous
 
Updated
 
 
2019E
 
2019E
 
2020E
 
2020E
($ in millions)
 
Low
 
High
 
Low
 
High
 
Low
 
High
 
Low
 
High
Drilling & Completion (D&C)
 
$695
-
$745
 
$690
-
$715
 
$450
-
$520
 
$400
-
$450
Non-D&C
 
$200
-
$200
 
$200
-
$200
 
$90
-
$100
 
$90
-
$100
Total Stand-Alone Capital
 
$895
-
$945
 
$890
-
$915
 
$540
-
$620
 
$490
-
$550
CNX Midstream LP Capital
 
$310
-
$330
 
$310
-
$330
 
$80
-
$100
 
$80
-
$100
Total Consolidated Capital
 
$1,205
-
$1,275
 
$1,200
-
$1,245
 
$620
-
$720
 
$570
-
$650
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Free Cash Flow (FCF)
 
 
 
$135
 
$146

Third quarter 2019 capital expenditure came in lower than expected, and the company is reducing its full-year 2019 capital guidance, while increasing production volumes. For 2020, the company is reducing its full-year capital guidance and production volumes, primarily due to plan changes and associated timing.

For 2019 and 2020 combined, the company expects to spend approximately $80 million less capital than previously announced, resulting in 17.5 Bcfe less production, after accounting for the 15 Bcfe accelerated from 2020 into 2019.

About CNX
CNX Resources Corporation (NYSE: CNX) is one of the largest independent natural gas exploration, development and production companies, with operations centered in the major shale formations of the Appalachian basin. The company deploys an organic growth strategy focused on responsibly developing its resource base. As of December 31, 2018, CNX had 7.9 trillion cubic feet equivalent of proved natural gas reserves. The company is a member of the Standard & Poor's Midcap 400 Index. Additional information may be found at www.cnx.com.

Non-GAAP Financial Measures
Definitions: EBIT is defined as earnings before deducting net interest expense (interest expense less interest income) and income taxes. EBITDAX is defined as earnings before deducting net interest expense (interest expense less interest income), income taxes, depreciation, depletion and amortization, and exploration. Adjusted EBITDAX consolidated is defined as EBITDAX after adjusting for the discrete items listed below. Stand-alone EBITDAX is defined as the adjusted EBITDAX related to both CNX's E&P and Unallocated segments (See Note 24 - Segment Information in CNX's Annual Report on Form 10-K as filed with the Securities and Exchange Commission for more information) plus the distributions CNX receives during the current period from CNXM related to its limited partnership units, general partner units, and incentive distribution rights (IDRs). Although EBIT, EBITDAX, Stand-alone EBITDAX and adjusted EBITDAX consolidated are not measures of performance calculated in accordance with generally accepted accounting principles, management believes that they are useful to an investor in evaluating CNX Resources because they are widely used to evaluate a company's operating performance. We exclude stock-based compensation from adjusted EBITDAX because we do not believe it accurately reflects the actual operating expense incurred during the relevant period and may vary widely from period to period irrespective of operating results. Investors should not view these metrics as a substitute for measures of performance that are calculated in accordance with generally accepted accounting principles. In addition, because all companies do not calculate EBIT, EBITDAX, Stand-alone EBITDAX or adjusted EBITDAX consolidated identically, the presentation here may not be comparable to similarly titled measures of other companies. Adjusted EBITDAX per outstanding share, adjusted net income per outstanding share, Stand-

7



alone EBITDAX and adjusted EBITDAX consolidated, with shares measured as of October 15, 2019, are not measures of performance calculated in accordance with generally accepted accounting principles. Management believes that these financial measures are useful to an investor in evaluating CNX Resources because (i) analysts utilize these metrics when evaluating company performance and, (ii) given that we have an active share repurchase program, analysts have requested this information as of a recent practicable date, and we want to provide updated information to investors. 

Reconciliation of EBIT, EBITDAX, adjusted EBITDAX consolidated, Stand-alone EBITDAX, adjusted net income, net debt and TTM EBITDAX to financial net income is as follows:
 
Three Months Ended
 
September 30,
 
2019
 
2019
 
2019
Dollars in thousands
Stand-alone1
 
Midstream
 
Total Company
Net Income
$
102,219

 
$
41,741

 
$
143,960

Interest Expense
30,783

 
7,622

 
38,405

Interest Income
(1,078
)
 

 
(1,078
)
Income Tax Expense
48,902

 

 
48,902

Earnings Before Interest & Taxes (EBIT)
$
180,826

 
$
49,363

 
$
230,189

Depreciation, Depletion & Amortization
111,839

 
8,620

 
120,459

Exploration Expense
6,075

 

 
6,075

Earnings Before Interest, Taxes, DD&A and Exploration (EBITDAX)
$
298,740

 
$
57,983

 
$
356,723

Adjustments:
 
 
 
 
 
Unrealized Gain on Commodity Derivative Instruments
$
(156,872
)
 
$

 
$
(156,872
)
Stock-Based Compensation
1,453

 
328

 
1,781

Severance Expense
1,563

 
436

 
1,999

Total Pre-tax Adjustments
$
(153,856
)
 
$
764

 
$
(153,092
)
Adjusted EBITDAX Consolidated
$
144,884

 
$
58,747

 
$
203,631

Midstream Distributions
14,388

 
N/A

 
N/A

Stand-alone EBITDAX
$
159,272

 
N/A

 
N/A

1 Stand-alone includes both CNX's E&P and Unallocated segments. See Note 24 - Segment Information in CNX's Annual Report on Form 10-K for the fiscal year ended December 31, 2018, as filed with the Securities and Exchange Commission, for more information.


8



 
Three Months Ended
 
September 30,
 
2018
 
2018
 
2018
Dollars in thousands
Stand-alone1
 
Midstream
 
Total Company
Net Income
$
115,583

 
$
31,173

 
$
146,756

Interest Expense
28,467

 
7,256

 
35,723

Interest Income
(42
)
 

 
(42
)
Income Tax Expense
56,678

 

 
56,678

Earnings Before Interest & Taxes (EBIT)
$
200,686

 
$
38,429

 
$
239,115

Depreciation, Depletion & Amortization
111,844

 
7,741

 
119,585

Exploration Expense
3,321

 

 
3,321

Earnings Before Interest, Taxes, DD&A and Exploration (EBITDAX)
$
315,851

 
$
46,170

 
$
362,021

Adjustments:
 
 
 
 
 
Unrealized Gain on Commodity Derivative Instruments
$
(15,181
)
 
$

 
$
(15,181
)
Gain on Certain Asset Sales
(130,849
)
 

 
(130,849
)
Severance Expense
513

 

 
513

Litigation Settlements
2,000

 

 
2,000

Loss on Debt Extinguishment
15,385

 

 
15,385

Stock-Based Compensation
4,737

 
506

 
5,243

Total Pre-tax Adjustments
$
(123,395
)
 
$
506

 
$
(122,889
)
Adjusted EBITDAX Consolidated
$
192,456

 
$
46,676

 
$
239,132

Midstream Distributions
10,078

 
N/A

 
N/A

Stand-alone EBITDAX
$
202,534

 
N/A

 
N/A

1 Stand-alone includes both CNX's E&P and Unallocated segments. See Note 24 - Segment Information in CNX's Annual Report on Form 10-K for fiscal year ended December 31, 2018, as filed with the Securities and Exchange Commission, for more information.

Reconciliation of Adjusted Net Income
 
Three Months Ended
 
Three Months Ended
 
September 30,
 
September 30,
 
2019
 
2018
 
2019
 
2018
Dollars in thousands
Stand-alone1
 
Stand-alone1
 
Total Company
 
Total Company
Net Income from EBITDAX Reconciliation
$
102,219

 
$
115,583

 
$
143,960

 
$
146,756

Adjustments:
 
 
 
 
 
 
 
Total Pre-tax Adjustments from EBITDAX Reconciliation
(153,856
)
 
(123,395
)
 
(153,092
)
 
(122,889
)
Tax effect of Adjustments
40,464

 
33,465

 
40,263

 
33,328

Adjusted Net (Loss) Income
$
(11,173
)
 
$
25,653

 
$
31,131

 
$
57,195

1 Stand-alone includes both CNX's E&P and Unallocated segments. See Note 24 - Segment Information in CNX's Annual Report on Form 10-K for the fiscal year ended December 31, 2018, as filed with the Securities and Exchange Commission, for more information.

Management uses net debt to determine the company's outstanding debt obligations that would not be readily satisfied by its cash and cash equivalents on hand. Management believes that using net debt attributable to CNX Resources shareholders is useful to investors in determining the company's leverage ratio since the company could choose to use its cash and cash equivalents to retire debt.

9



Net Debt
September 30, 2019
 
Stand-alone1
 
Midstream
 
Total Company
Total Long-Term Debt (GAAP)
$
2,000,309

 
$
639,925

 
$
2,640,234

Less Cash and Cash Equivalents
2,847

 
2,637

 
5,484

Net Debt (Non-GAAP)
$
1,997,462

 
$
637,288

 
$
2,634,750

1Stand-alone includes both CNX's E&P and Unallocated segments.
















































10



Reconciliation of Trailing-Twelve-Months (TTM) EBITDAX by Quarter
 
Three Months
Ended
 
Twelve Months
Ended
 
December 31,
 
March 31,
 
June 30,
 
September 30,
 
September 30,
Dollars in thousands
2018
 
2019
 
2019
 
2019
 
2019
Net Income (Loss)
$
129,415

 
$
(64,651
)
 
$
192,694

 
$
143,960

 
$
401,418

Interest Expense
33,222

 
35,771

 
40,152

 
38,405

 
147,550

Interest Income
1

 
(722
)
 
(71
)
 
(1,078
)
 
(1,870
)
Income Tax (Benefit) Expense
(23,713
)
 
(11,559
)
 
40,791

 
48,902

 
54,421

Earnings Before Interest & Taxes (EBIT)
$
138,925

 
$
(41,161
)
 
$
273,566

 
$
230,189

 
$
601,519

Depreciation, Depletion & Amortization
130,084

 
125,161

 
128,999

 
120,459

 
504,703

Exploration Expense
2,633

 
3,258

 
5,567

 
6,075

 
17,533

Earnings Before Interest, Taxes, DD&A, and Exploration (EBITDAX)
$
271,642

 
$
87,258

 
$
408,132

 
$
356,723

 
$
1,123,755

Adjustments:
 
 
 
 
 
 
 
 
 
Unrealized Loss (Gain) on Commodity Derivative Instruments
$
36,727

 
$
153,994

 
$
(210,909
)
 
$
(156,872
)
 
$
(177,060
)
Loss on Certain Asset Sales and Abandonments
96

 
3,564

 

 

 
3,660

Severance Expense
(55
)
 

 
1,182

 
1,999

 
3,126

Stock Based Compensation
5,478

 
10,903

 
23,873

 
1,781

 
42,035

(Gain) Loss on Debt Extinguishment
(315
)
 
7,537

 
77

 

 
7,299

Shaw Event

 
4,305

 

 

 
4,305

Total Pre-tax Adjustments
$
41,931

 
$
180,303

 
$
(185,777
)
 
$
(153,092
)
 
$
(116,635
)
Adjusted EBITDAX Consolidated TTM
$
313,573

 
$
267,561

 
$
222,355

 
$
203,631

 
$
1,007,120































11



Reconciliation of Stand-alone EBITDAX Trailing-Twelve-Months (TTM)
 
Twelve Months Ended September 30, 2019
Dollars in thousands
Stand-alone1
 
Midstream
 
Total Company
Net Income
$
243,371

 
$
158,047

 
$
401,418

Interest Expense
118,153

 
29,397

 
147,550

Interest Income
(1,870
)
 

 
(1,870
)
Income Tax Expense
54,421

 

 
54,421

Earnings Before Interest & Taxes (EBIT)
$
414,075

 
$
187,444

 
$
601,519

Depreciation, Depletion & Amortization
471,933

 
32,770

 
504,703

Exploration Expense
17,533

 

 
17,533

Earnings Before Interest, Taxes, DD&A, and Exploration (EBITDAX)
$
903,541

 
$
220,214

 
$
1,123,755

Adjustments:
 
 
 
 
 
Unrealized Gain on Commodity Derivative Instruments
$
(177,060
)
 
$

 
$
(177,060
)
(Gain) Loss on Certain Asset Sales and Abandonments
(3,569
)
 
7,229

 
3,660

Severance Expense
2,690

 
436

 
3,126

Stock Based Compensation
39,919

 
2,116

 
42,035

Loss on Debt Extinguishment
7,299

 

 
7,299

Shaw Event
4,305

 

 
4,305

Total Pre-tax Adjustments
$
(126,416
)
 
$
9,781

 
$
(116,635
)
Adjusted EBITDAX Consolidated TTM
$
777,125

 
$
229,995

 
$
1,007,120

Midstream Distributions
50,869

 
N/A

 
N/A

Stand-alone EBITDAX TTM
$
827,994

 
N/A

 
N/A

1 Stand-alone includes both CNX's E&P and Unallocated Segments.

Cautionary Statements
We are including the following cautionary statement in this press release to make applicable and take advantage of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 for any forward-looking statements made by, or on behalf of us. With the exception of historical matters, the matters discussed in this press release are forward-looking statements (as defined in 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. These 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 a strategy that involves risks or uncertainties, we are making forward-looking statements. The forward-looking statements in this press release 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: prices for natural gas and natural gas liquids are volatile and can fluctuate widely based upon a number of factors beyond our control including oversupply relative to the demand for our products, weather and the price and availability of alternative fuels; an extended decline in the prices we receive for our natural gas and natural gas liquids affecting our operating results and cash flows; our dependence on gathering, processing and transportation facilities and other midstream facilities owned by CNXM and others; disruption of, capacity constraints in, or proximity to pipeline systems that could limit sales of our natural gas and natural gas liquids, and decreases in availability of third-party pipelines or other midstream facilities interconnected to CNXM’s gathering systems; uncertainties in estimating our economically recoverable natural gas reserves, and inaccuracies in our estimates; the high-risk nature of drilling natural gas wells; our identified drilling locations are scheduled out over multiple years, making them susceptible to uncertainties that could materially alter the occurrence or timing of their drilling; 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 for our securities; environmental regulations introduce uncertainty that could adversely impact the market for natural gas with potential short and long-term liabilities; the risks inherent in natural gas 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 that could impact financial results; decreases in the availability of, or increases in the price of, required personnel, services, equipment, parts and raw materials to support our operations; if natural gas prices remain depressed or drilling efforts are unsuccessful, we may be required to record write-downs of our proved natural gas properties; a loss of our competitive position because of the competitive nature of the natural gas industry or overcapacity in this industry impairing our profitability; deterioration in the economic conditions in any of the industries in which our customers operate, a domestic or worldwide financial downturn, or negative credit market conditions; hedging activities may prevent us from benefiting from price increases and may expose us to other risks; our inability to collect payments from customers if their creditworthiness declines or if they fail to

12



honor their contracts; existing and future government laws, regulations and other legal requirements that govern our business may increase our costs of doing business and may restrict our operations; significant costs and liabilities may be incurred as a result of pipeline and related facility integrity management program testing and any related pipeline repair or preventative or remedial measures; our ability to find adequate water sources for our use in natural gas drilling, or our ability to dispose of or recycle water used or removed from strata in connection with our gas operations at a reasonable cost and within applicable environmental rules; the outcomes of various legal proceedings, including those which are more fully described in our reports filed under the Exchange Act; acquisitions and divestitures we anticipate may not occur or produce anticipated benefits; risks associated with our debt; failure to find or acquire economically recoverable natural gas reserves to replace our current natural gas reserves; decrease in our borrowing base, which could decrease for a variety of reasons including lower natural gas prices, declines in natural gas proved reserves, and lending requirements or regulations; we may operate a portion of our business with one or more joint venture partners or in circumstances where we are not the operator, which may restrict our operational and corporate flexibility and we may not realize the benefits we expect to realize from a joint venture; changes in federal or state income tax laws, particularly in the area of intangible drilling costs; challenges associated with strategic determinations, including the allocation of capital and other resources to strategic opportunities; our development and exploration projects, as well as CNXM’s midstream system development, require substantial capital expenditures; terrorist attacks or cyber-attacks could have a material adverse effect on our business, financial condition or results of operations; construction of new gathering, compression, dehydration, treating or other midstream assets by CNXM may not result in revenue increases and may be subject to regulatory, environmental, political, legal and economic risks; our success depends on key members of our management and our ability to attract and retain experienced technical and other professional personnel; we may not achieve some or all of the expected benefits of the separation of CONSOL Energy; CONSOL Energy may fail to perform under various transaction agreements that were executed as part of the separation, including with respect to indemnification obligations; CONSOL Energy may not be able to satisfy its indemnification obligations in the future and such indemnities may not be sufficient to hold us harmless from the full amount of liabilities for which CONSOL Energy has been allocated responsibility; and the separation could result in substantial tax liability; and, with respect to the sale of the Ohio Joint Venture Utica assets, disruption to our business, including customer, employee and supplier relationships resulting from this transaction, and the impact of the transaction on our future operating and financial results. Additional factors are described in detail under the captions "Forward Looking Statements" and "Risk Factors" in our annual report on Form 10-K for the year ended December 31, 2018 filed with the Securities and Exchange Commission, as supplemented by our quarterly reports on Form 10-Q.


Contacts:
Investor:     Tyler Lewis, at (724) 485-3157
    
Media:     Brian Aiello, at (724) 485-3078


13



CNX RESOURCES CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per share data)
Three Months Ended
 
Nine Months Ended
(Unaudited)
September 30,
 
September 30,
Revenues and Other Operating Income:
2019
 
2018
 
2019
 
2018
Natural Gas, NGLs and Oil Revenue
$
265,051

 
$
344,712

 
$
1,043,862

 
$
1,084,851

Gain on Commodity Derivative Instruments
213,913

 
18,005

 
240,118

 
78,752

Purchased Gas Revenue
29,192

 
10,560

 
64,181

 
38,546

Midstream Revenue
18,525

 
19,946

 
55,863

 
69,684

Other Operating Income
3,316

 
3,903

 
9,436

 
23,146

Total Revenue and Other Operating Income
529,997

 
397,126

 
1,413,460

 
1,294,979

Costs and Expenses:
 
 
 
 
 
 
 
Operating Expense
 
 
 
 
 
 
 
Lease Operating Expense
14,202

 
16,202

 
52,706

 
78,350

Transportation, Gathering and Compression
80,193

 
68,907

 
244,217

 
230,935

Production, Ad Valorem, and Other Fees
6,127

 
7,342

 
20,103

 
24,277

Depreciation, Depletion and Amortization
120,459

 
119,585

 
374,619

 
363,338

Exploration and Production Related Other Costs
6,075

 
3,321

 
14,900

 
9,401

Purchased Gas Costs
27,490

 
10,602

 
62,476

 
37,404

Impairment of Other Intangible Assets

 

 

 
18,650

Selling, General, and Administrative Costs
24,307

 
32,435

 
109,016

 
98,693

Other Operating Expense
19,746

 
17,405

 
61,197

 
51,238

Total Operating Expense
298,599

 
275,799

 
939,234

 
912,286

Other Expense (Income)
 
 
 
 
 
 
 
Other Expense (Income)
3,439

 
1,105

 
2,757

 
(4,812
)
Gain on Asset Sales and Abandonments
(3,308
)
 
(134,320
)
 
(610
)
 
(148,942
)
Gain on Previously Held Equity Interest

 

 

 
(623,663
)
Loss on Debt Extinguishment

 
15,385

 
7,614

 
54,433

Interest Expense
38,405

 
35,723

 
114,328

 
112,712

Total Other Expense (Income)
38,536

 
(82,107
)
 
124,089

 
(610,272
)
Total Costs and Expenses
337,135

 
193,692

 
1,063,323

 
302,014

Earnings Before Income Tax
192,862

 
203,434

 
350,137

 
992,965

Income Tax Expense
48,902

 
56,678

 
78,133

 
239,269

Net Income
143,960

 
146,756

 
272,004

 
753,696

Less: Net Income Attributable to Noncontrolling Interest
28,422

 
21,727

 
81,325

 
59,090

Net Income Attributable to CNX Resources Shareholders
$
115,538

 
$
125,029

 
$
190,679

 
$
694,606

 
 
 
 
 
 
 
 
Earnings per Share
 
 
 
 
 
 
 
Basic
$
0.62

 
$
0.59

 
$
1.01

 
$
3.22

Diluted
$
0.61

 
$
0.59

 
$
1.01

 
$
3.18

 
 
 
 
 
 
 
 
Dividends Declared
$

 
$

 
$

 
$











14




CNX RESOURCES CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
 
Three Months Ended
 
Nine Months Ended
(Dollars in thousands)
September 30,
 
September 30,
(Unaudited)
2019
 
2018
 
2019
 
2018
Net Income
$
143,960

 
$
146,756

 
$
272,004

 
$
753,696

Other Comprehensive Income:
 
 
 
 
 
 
 
  Actuarially Determined Long-Term Liability Adjustments (Net of tax: ($15), ($13), ($44), ($794))
41

 
22

 
126

 
2,004


 
 
 
 
 
 
 
Comprehensive Income
144,001

 
146,778

 
272,130

 
755,700

 
 
 
 
 
 
 
 
Less: Comprehensive Income Attributable to Noncontrolling Interest
28,422

 
21,727

 
81,325

 
59,090

 
 
 
 
 
 
 
 
Comprehensive Income Attributable to CNX Resources Shareholders
$
115,579

 
$
125,051

 
$
190,805

 
$
696,610











































15




CNX RESOURCES CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
 
 
(Unaudited)
 
 
(Dollars in thousands)
September 30,
2019
 
December 31,
2018
ASSETS
 
 
 
Current Assets:
 
 
 
Cash and Cash Equivalents
$
5,484

 
$
17,198

Accounts and Notes Receivable:
 
 

Trade
96,997

 
252,424

Other Receivables
11,462

 
11,077

Supplies Inventories
7,527

 
9,715

Recoverable Income Taxes
11,184

 
149,481

Prepaid Expenses
213,072

 
61,791

Total Current Assets
345,726

 
501,686

Property, Plant and Equipment:
 
 
 
Property, Plant and Equipment
10,512,298

 
9,567,428

Less—Accumulated Depreciation, Depletion and Amortization
2,981,723

 
2,624,984

Total Property, Plant and Equipment—Net
7,530,575

 
6,942,444

Other Assets:
 
 
 
Operating Lease Right-of-Use Assets
205,647

 

Investment in Affiliates
17,110

 
18,663

Goodwill
796,359

 
796,359

Other Intangible Assets
98,285

 
103,200

Other
292,556

 
229,818

Total Other Assets
1,409,957

 
1,148,040

TOTAL ASSETS
$
9,286,258

 
$
8,592,170





























16




CNX RESOURCES CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

 
(Unaudited)
 
 
(Dollars in thousands, except per share data)
September 30,
2019
 
December 31,
2018
LIABILITIES AND EQUITY
 
 
 
Current Liabilities:
 
 
 
Accounts Payable
$
308,003

 
$
229,806

Current Portion of Finance Lease Obligations
7,203

 
6,997

Current Portion of Operating Lease Obligations
65,061

 

Other Accrued Liabilities
241,357

 
286,172

Total Current Liabilities
621,624

 
522,975

Non-Current Liabilities:
 
 
 
Long-Term Debt
2,640,234

 
2,378,205

Finance Lease Obligations
9,400

 
13,299

Deferred Income Taxes
476,968

 
398,682

Operating Lease Obligations
122,514

 

Asset Retirement Obligations
33,123

 
37,479

Other
160,577

 
159,787

Total Non-Current Liabilities
3,442,816

 
2,987,452

TOTAL LIABILITIES
4,064,440

 
3,510,427

Stockholders’ Equity:
 
 
 
Common Stock, $.01 Par Value; 500,000,000 Shares Authorized, 186,586,751 Issued and Outstanding at September 30, 2019; 198,663,342 Issued and Outstanding at December 31, 2018
1,870

 
1,990

Capital in Excess of Par Value
2,197,783

 
2,264,063

Preferred Stock, 15,000,000 shares authorized, None issued and outstanding

 

Retained Earnings
2,243,104

 
2,071,809

Accumulated Other Comprehensive Loss
(7,778
)
 
(7,904
)
Total CNX Resources Stockholders’ Equity
4,434,979

 
4,329,958

Noncontrolling Interest
786,839

 
751,785

TOTAL STOCKHOLDERS' EQUITY
5,221,818

 
5,081,743

TOTAL LIABILITIES AND EQUITY
$
9,286,258

 
$
8,592,170





17





CNX RESOURCES CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
 
 
Three Months Ended
 
Nine Months Ended
(Dollars in thousands)
September 30,
 
September 30,
(Unaudited)
2019
 
2018
 
2019
 
2018
Total Stockholders’ Equity, Beginning Balance
$
5,099,995

 
$
5,038,923

 
$
5,081,743

 
$
3,899,899

 
 
 
 
 
 
 
 
Common Stock and Capital in Excess of Par Value:
 
 
 
 
 
 
 
Beginning Balance
2,205,848

 
2,374,788

 
2,266,053

 
2,452,564

Issuance of Common Stock
49

 
126

 
211

 
1,689

Purchase and Retirement of Common Stock
(7,697
)
 
(66,503
)
 
(101,687
)
 
(155,191
)
Amortization of Stock-Based Compensation Awards
1,453

 
4,737

 
35,076

 
14,086

Ending Balance
2,199,653

 
2,313,148

 
2,199,653

 
2,313,148

 
 
 
 
 
 
 
 
Retained Earnings:
 
 
 
 
 
 
 
Beginning Balance
2,127,627

 
1,940,507

 
2,071,809

 
1,455,811

Net Income
115,538

 
125,029

 
190,679

 
694,606

Purchase and Retirement of Common Stock

 
(61,512
)
 
(13,790
)
 
(141,543
)
Shares Withheld for Taxes
(61
)
 
(136
)
 
(5,594
)
 
(4,986
)
Ending Balance
2,243,104

 
2,003,888

 
2,243,104

 
2,003,888

 
 
 
 
 
 
 
 
Accumulated Other Comprehensive Loss:
 
 
 
 
 
 
 
Beginning Balance
(7,819
)
 
(6,494
)
 
(7,904
)
 
(8,476
)
Other Comprehensive Income
41

 
22

 
126

 
2,004

Ending Balance
(7,778
)
 
(6,472
)
 
(7,778
)
 
(6,472
)
 
 
 
 
 
 
 
 
Total CNX Resources Corporation Stockholders' Equity
4,434,979

 
4,310,564

 
4,434,979

 
4,310,564

 
 
 
 
 
 
 
 
Non-Controlling Interest:
 
 
 
 
 
 
 
Beginning Balance
774,339

 
730,122

 
751,785

 

Net Income
28,422

 
21,727

 
81,325

 
59,090

Shares Withheld for Taxes

 
(1
)
 
(690
)
 
(348
)
Amortization of Stock-Based Compensation Awards
328

 
506

 
1,481

 
1,775

Distributions to CNXM Noncontrolling Interest Holders
(16,250
)
 
(14,099
)
 
(47,062
)
 
(40,839
)
Acquisition of CNX Gathering, LLC

 

 

 
718,577

Ending Balance
786,839

 
738,255

 
786,839

 
738,255

 
 
 
 
 
 
 
 
Total Stockholders' Equity, Ending Balance
$
5,221,818

 
$
5,048,819

 
$
5,221,818

 
$
5,048,819












18






CNX RESOURCES AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
Three Months Ended
 
Nine Months Ended
(Unaudited)
September 30,
 
September 30,
Cash Flows from Operating Activities:
2019
 
2018
 
2019
 
2018
Net Income
$
143,960

 
$
146,756

 
$
272,004

 
$
753,696

Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
 
 
 
 
 
 
 
Depreciation, Depletion and Amortization
120,459

 
119,585

 
374,619

 
363,338

Amortization of Deferred Financing Costs
1,649

 
1,818

 
6,057

 
6,640

Impairment of Other Intangible Assets

 

 

 
18,650

Stock-Based Compensation
1,781

 
5,243

 
36,557

 
15,861

Gain on Asset Sales and Abandonments
(3,308
)
 
(134,320
)
 
(610
)
 
(148,942
)
Gain on Previously Held Equity Interest

 

 

 
(623,663
)
Loss on Debt Extinguishment

 
15,385

 
7,614

 
54,433

Gain on Commodity Derivative Instruments
(213,913
)
 
(18,005
)
 
(240,118
)
 
(78,752
)
Net Cash Received in Settlement of Commodity Derivative Instruments
57,041

 
2,825

 
26,331

 
2,518

Deferred Income Taxes
48,902

 
68,922

 
78,133

 
259,116

Equity in Earnings of Affiliates
(673
)
 
(1,241
)
 
(1,703
)
 
(4,688
)
Return on Equity Investment
1,200

 

 
3,256

 

Changes in Operating Assets:
 
 
 
 
 
 
 
Accounts and Notes Receivable
28,724

 
5,969

 
154,715

 
50,125

Recoverable Income Taxes
102,518

 
(12,244
)
 
138,406

 
(8,501
)
Supplies Inventories
3,715

 
773

 
2,188

 
1,016

Prepaid Expenses
1,438

 
(1,664
)
 
5,725

 
(337
)
Changes in Operating Liabilities:
 
 
 
 
 
 
 
Accounts Payable
25,934

 
5,730

 
55,280

 
2,532

Accrued Interest
(2,691
)
 
9,170

 
2,359

 
5,812

Other Operating Liabilities
4,703

 
28,914

 
(31,689
)
 
30,418

Changes in Other Liabilities
(16,134
)
 
(4,362
)
 
(23,041
)
 
(9,736
)
Other
114

 
35

 
9

 
683

Net Cash Provided by Operating Activities
305,419

 
239,289

 
866,092

 
690,219

Cash Flows from Investing Activities:
 
 
 
 
 
 
 
Capital Expenditures
(336,137
)
 
(297,465
)
 
(964,502
)
 
(794,124
)
CNX Gathering LLC Acquisition, Net of Cash Acquired

 

 

 
(299,272
)
Proceeds from Asset Sales
8,189

 
347,391

 
15,276

 
500,811

Net Distributions from Equity Affiliates

 
4,100

 

 
7,750

Net Cash (Used in) Provided by Investing Activities
(327,948
)
 
54,026

 
(949,226
)
 
(584,835
)
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
Payments on Miscellaneous Borrowings
(1,807
)
 
(1,708
)
 
(5,322
)
 
(5,455
)
Payments on Long-Term Notes

 
(212,000
)
 
(405,876
)
 
(935,419
)
Net Proceeds from (Payments on) CNXM Revolving Credit Facility
38,000

 
33,000

 
162,000

 
(105,500
)
(Payments on) Proceeds from CNX Revolving Credit Facility
(16,800
)
 
17,000

 
1,200

 
439,000

Proceeds from Issuance of CNX Senior Notes

 

 
500,000

 

Proceeds from Issuance of CNXM Senior Notes

 

 

 
394,000

Distributions to CNXM Noncontrolling Interest Holders
(16,250
)
 
(14,099
)
 
(47,062
)
 
(40,839
)
Proceeds from Issuance of Common Stock
49

 
127

 
210

 
1,689

Shares Withheld for Taxes
(62
)
 
(138
)
 
(6,284
)
 
(5,335
)
Purchases of Common Stock
(7,697
)
 
(127,645
)
 
(117,477
)
 
(294,365
)
Debt Repurchase and Financing Fees
(31
)
 
(26
)
 
(9,969
)
 
(19,655
)
Net Cash (Used in) Provided by Financing Activities
(4,598
)
 
(305,489
)
 
71,420

 
(571,879
)
Net Decrease in Cash and Cash Equivalents
(27,127
)
 
(12,174
)
 
(11,714
)
 
(466,495
)
Cash and Cash Equivalents at Beginning of Period
32,611

 
54,846

 
17,198

 
509,167

Cash and Cash Equivalents at End of Period
$
5,484

 
$
42,672

 
$
5,484

 
$
42,672


19